[CHUAN] YoY Cumulative Quarter Result on 30-Sep-2010 [#3]

Stock
[CHUAN] CHUAN HUAT RESOURCES BHD
Announcement Date
29-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 30.49%
YoY- 3.26%
Quarter Report
Latest QR
Upcoming QR
CHUAN's Result
CHUAN's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 514,134 539,434 461,366 412,478 381,694 559,402 464,126 1.71%
PBT 11,133 12,442 20,064 18,113 17,169 31,928 10,116 1.60%
Tax -2,792 -4,057 -4,601 -5,033 -4,721 -9,051 -3,021 -1.30%
NP 8,341 8,385 15,463 13,080 12,448 22,877 7,095 2.73%
-
NP to SH 7,618 7,498 14,530 12,288 11,900 22,158 6,647 2.29%
-
Tax Rate 25.08% 32.61% 22.93% 27.79% 27.50% 28.35% 29.86% -
Total Cost 505,793 531,049 445,903 399,398 369,246 536,525 457,031 1.70%
-
Net Worth 163,720 153,633 148,811 136,672 125,395 116,621 95,315 9.42%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - - - - - - 3,762 -
Div Payout % - - - - - - 56.60% -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 163,720 153,633 148,811 136,672 125,395 116,621 95,315 9.42%
NOSH 167,061 166,993 167,203 125,387 125,395 125,398 125,415 4.89%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 1.62% 1.55% 3.35% 3.17% 3.26% 4.09% 1.53% -
ROE 4.65% 4.88% 9.76% 8.99% 9.49% 19.00% 6.97% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 307.75 323.03 275.93 328.96 304.39 446.10 370.07 -3.02%
EPS 4.56 4.49 8.69 9.80 9.49 17.67 5.30 -2.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.00 -
NAPS 0.98 0.92 0.89 1.09 1.00 0.93 0.76 4.32%
Adjusted Per Share Value based on latest NOSH - 125,371
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 304.34 319.32 273.11 244.17 225.94 331.14 274.74 1.71%
EPS 4.51 4.44 8.60 7.27 7.04 13.12 3.93 2.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.23 -
NAPS 0.9691 0.9094 0.8809 0.809 0.7423 0.6903 0.5642 9.42%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 0.46 0.43 0.42 0.68 0.44 0.26 0.39 -
P/RPS 0.15 0.13 0.15 0.21 0.14 0.06 0.11 5.30%
P/EPS 10.09 9.58 4.83 6.94 4.64 1.47 7.36 5.39%
EY 9.91 10.44 20.69 14.41 21.57 67.96 13.59 -5.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 7.69 -
P/NAPS 0.47 0.47 0.47 0.62 0.44 0.28 0.51 -1.35%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 29/11/13 27/11/12 29/11/11 29/11/10 25/11/09 25/11/08 27/11/07 -
Price 0.47 0.38 0.43 0.72 0.46 0.18 0.32 -
P/RPS 0.15 0.12 0.16 0.22 0.15 0.04 0.09 8.87%
P/EPS 10.31 8.46 4.95 7.35 4.85 1.02 6.04 9.31%
EY 9.70 11.82 20.21 13.61 20.63 98.17 16.56 -8.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 9.38 -
P/NAPS 0.48 0.41 0.48 0.66 0.46 0.19 0.42 2.24%

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