[CHUAN] YoY Cumulative Quarter Result on 30-Sep-2011 [#3]

Stock
[CHUAN] CHUAN HUAT RESOURCES BHD
Announcement Date
29-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 30.03%
YoY- 18.25%
Quarter Report
Latest QR
Upcoming QR
CHUAN's Result
CHUAN's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 526,904 514,134 539,434 461,366 412,478 381,694 559,402 -0.99%
PBT 6,261 11,133 12,442 20,064 18,113 17,169 31,928 -23.76%
Tax 16,540 -2,792 -4,057 -4,601 -5,033 -4,721 -9,051 -
NP 22,801 8,341 8,385 15,463 13,080 12,448 22,877 -0.05%
-
NP to SH 22,271 7,618 7,498 14,530 12,288 11,900 22,158 0.08%
-
Tax Rate -264.18% 25.08% 32.61% 22.93% 27.79% 27.50% 28.35% -
Total Cost 504,103 505,793 531,049 445,903 399,398 369,246 536,525 -1.03%
-
Net Worth 244,111 163,720 153,633 148,811 136,672 125,395 116,621 13.09%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 244,111 163,720 153,633 148,811 136,672 125,395 116,621 13.09%
NOSH 167,199 167,061 166,993 167,203 125,387 125,395 125,398 4.90%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 4.33% 1.62% 1.55% 3.35% 3.17% 3.26% 4.09% -
ROE 9.12% 4.65% 4.88% 9.76% 8.99% 9.49% 19.00% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 315.13 307.75 323.03 275.93 328.96 304.39 446.10 -5.62%
EPS 13.32 4.56 4.49 8.69 9.80 9.49 17.67 -4.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.46 0.98 0.92 0.89 1.09 1.00 0.93 7.80%
Adjusted Per Share Value based on latest NOSH - 166,965
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 312.39 304.82 319.82 273.53 244.55 226.30 331.66 -0.99%
EPS 13.20 4.52 4.45 8.61 7.29 7.06 13.14 0.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4473 0.9707 0.9109 0.8823 0.8103 0.7434 0.6914 13.09%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 0.715 0.46 0.43 0.42 0.68 0.44 0.26 -
P/RPS 0.23 0.15 0.13 0.15 0.21 0.14 0.06 25.08%
P/EPS 5.37 10.09 9.58 4.83 6.94 4.64 1.47 24.08%
EY 18.63 9.91 10.44 20.69 14.41 21.57 67.96 -19.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.47 0.47 0.47 0.62 0.44 0.28 9.77%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 21/11/14 29/11/13 27/11/12 29/11/11 29/11/10 25/11/09 25/11/08 -
Price 0.61 0.47 0.38 0.43 0.72 0.46 0.18 -
P/RPS 0.19 0.15 0.12 0.16 0.22 0.15 0.04 29.63%
P/EPS 4.58 10.31 8.46 4.95 7.35 4.85 1.02 28.42%
EY 21.84 9.70 11.82 20.21 13.61 20.63 98.17 -22.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.48 0.41 0.48 0.66 0.46 0.19 14.12%

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