[CHUAN] YoY Cumulative Quarter Result on 31-Dec-2014 [#4]

Stock
[CHUAN] CHUAN HUAT RESOURCES BHD
Announcement Date
27-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- -4.06%
YoY- 127.04%
Quarter Report
Latest QR
Upcoming QR
CHUAN's Result
CHUAN's Financial Summary
View:
Show?
Cumulative Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 688,188 646,000 663,131 708,732 693,220 708,317 642,771 1.14%
PBT 10,349 13,498 -938 5,516 11,585 16,285 24,063 -13.10%
Tax -3,761 -3,452 -623 16,457 -1,532 -2,990 -5,989 -7.45%
NP 6,588 10,046 -1,561 21,973 10,053 13,295 18,074 -15.46%
-
NP to SH 6,127 9,986 -1,513 21,367 9,411 12,190 16,779 -15.44%
-
Tax Rate 36.34% 25.57% - -298.35% 13.22% 18.36% 24.89% -
Total Cost 681,600 635,954 664,692 686,759 683,167 695,022 624,697 1.46%
-
Net Worth 271,558 264,811 252,166 244,126 165,486 158,732 150,431 10.33%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div - - - - - - 5,850 -
Div Payout % - - - - - - 34.87% -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 271,558 264,811 252,166 244,126 165,486 158,732 150,431 10.33%
NOSH 168,669 168,669 168,111 167,210 167,158 167,087 167,145 0.15%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 0.96% 1.56% -0.24% 3.10% 1.45% 1.88% 2.81% -
ROE 2.26% 3.77% -0.60% 8.75% 5.69% 7.68% 11.15% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 408.01 383.00 394.46 423.86 414.71 423.92 384.56 0.99%
EPS 3.63 5.92 -0.90 12.78 5.63 7.29 10.04 -15.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.50 -
NAPS 1.61 1.57 1.50 1.46 0.99 0.95 0.90 10.16%
Adjusted Per Share Value based on latest NOSH - 166,964
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 408.01 383.00 393.15 420.19 410.99 419.94 381.08 1.14%
EPS 3.63 5.92 -0.90 12.67 5.58 7.23 9.95 -15.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.47 -
NAPS 1.61 1.57 1.495 1.4474 0.9811 0.9411 0.8919 10.33%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 0.48 0.48 0.51 0.52 0.445 0.40 0.45 -
P/RPS 0.12 0.13 0.13 0.12 0.11 0.09 0.12 0.00%
P/EPS 13.21 8.11 -56.67 4.07 7.90 5.48 4.48 19.72%
EY 7.57 12.33 -1.76 24.57 12.65 18.24 22.31 -16.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 7.78 -
P/NAPS 0.30 0.31 0.34 0.36 0.45 0.42 0.50 -8.15%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 23/02/18 28/02/17 26/02/16 27/02/15 26/02/14 26/02/13 28/02/12 -
Price 0.485 0.50 0.44 0.55 0.46 0.52 0.46 -
P/RPS 0.12 0.13 0.11 0.13 0.11 0.12 0.12 0.00%
P/EPS 13.35 8.45 -48.89 4.30 8.17 7.13 4.58 19.49%
EY 7.49 11.84 -2.05 23.23 12.24 14.03 21.82 -16.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 7.61 -
P/NAPS 0.30 0.32 0.29 0.38 0.46 0.55 0.51 -8.45%

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