[CHUAN] YoY Annualized Quarter Result on 31-Dec-2010 [#4]

Stock
[CHUAN] CHUAN HUAT RESOURCES BHD
Announcement Date
25-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- -10.75%
YoY- 1.69%
Quarter Report
Latest QR
Upcoming QR
CHUAN's Result
CHUAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 693,220 708,317 642,771 551,583 514,217 694,190 600,964 2.40%
PBT 11,585 16,285 24,063 21,293 20,901 32,731 12,665 -1.47%
Tax -1,532 -2,990 -5,989 -5,583 -5,930 -9,254 -3,769 -13.92%
NP 10,053 13,295 18,074 15,710 14,971 23,477 8,896 2.05%
-
NP to SH 9,411 12,190 16,779 14,622 14,379 22,793 8,395 1.92%
-
Tax Rate 13.22% 18.36% 24.89% 26.22% 28.37% 28.27% 29.76% -
Total Cost 683,167 695,022 624,697 535,873 499,246 670,713 592,068 2.41%
-
Net Worth 165,486 158,732 150,431 138,700 127,869 116,589 96,558 9.38%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div - - 5,850 5,848 1,880 6,895 - -
Div Payout % - - 34.87% 40.00% 13.08% 30.25% - -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 165,486 158,732 150,431 138,700 127,869 116,589 96,558 9.38%
NOSH 167,158 167,087 167,145 167,108 125,361 125,365 125,400 4.90%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 1.45% 1.88% 2.81% 2.85% 2.91% 3.38% 1.48% -
ROE 5.69% 7.68% 11.15% 10.54% 11.25% 19.55% 8.69% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 414.71 423.92 384.56 330.07 410.19 553.73 479.23 -2.37%
EPS 5.63 7.29 10.04 8.75 11.47 18.18 6.70 -2.85%
DPS 0.00 0.00 3.50 3.50 1.50 5.50 0.00 -
NAPS 0.99 0.95 0.90 0.83 1.02 0.93 0.77 4.27%
Adjusted Per Share Value based on latest NOSH - 166,714
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 410.99 419.94 381.08 327.02 304.87 411.57 356.30 2.40%
EPS 5.58 7.23 9.95 8.67 8.52 13.51 4.98 1.91%
DPS 0.00 0.00 3.47 3.47 1.11 4.09 0.00 -
NAPS 0.9811 0.9411 0.8919 0.8223 0.7581 0.6912 0.5725 9.38%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 0.445 0.40 0.45 0.65 0.46 0.25 0.28 -
P/RPS 0.11 0.09 0.12 0.20 0.11 0.05 0.06 10.61%
P/EPS 7.90 5.48 4.48 7.43 4.01 1.38 4.18 11.18%
EY 12.65 18.24 22.31 13.46 24.93 72.73 23.91 -10.05%
DY 0.00 0.00 7.78 5.38 3.26 22.00 0.00 -
P/NAPS 0.45 0.42 0.50 0.78 0.45 0.27 0.36 3.78%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 26/02/14 26/02/13 28/02/12 25/02/11 23/02/10 24/02/09 26/02/08 -
Price 0.46 0.52 0.46 0.56 0.51 0.18 0.30 -
P/RPS 0.11 0.12 0.12 0.17 0.12 0.03 0.06 10.61%
P/EPS 8.17 7.13 4.58 6.40 4.45 0.99 4.48 10.52%
EY 12.24 14.03 21.82 15.63 22.49 101.01 22.32 -9.51%
DY 0.00 0.00 7.61 6.25 2.94 30.56 0.00 -
P/NAPS 0.46 0.55 0.51 0.67 0.50 0.19 0.39 2.78%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment