[CHUAN] YoY Quarter Result on 30-Jun-2009 [#2]

Stock
[CHUAN] CHUAN HUAT RESOURCES BHD
Announcement Date
28-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 59.07%
YoY- -66.23%
Quarter Report
Latest QR
Upcoming QR
CHUAN's Result
CHUAN's Financial Summary
View:
Show?
Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 191,804 147,579 149,993 134,808 207,610 139,174 134,843 6.04%
PBT 5,520 6,219 9,867 5,719 16,396 4,755 2,513 14.00%
Tax -1,397 -1,735 -2,690 -1,518 -4,268 -1,388 -713 11.85%
NP 4,123 4,484 7,177 4,201 12,128 3,367 1,800 14.79%
-
NP to SH 3,643 4,149 6,907 3,983 11,796 3,050 1,834 12.10%
-
Tax Rate 25.31% 27.90% 27.26% 26.54% 26.03% 29.19% 28.37% -
Total Cost 187,681 143,095 142,816 130,607 195,482 135,807 133,043 5.89%
-
Net Worth 155,412 148,895 135,382 122,746 112,820 94,052 88,121 9.90%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 155,412 148,895 135,382 122,746 112,820 94,052 88,121 9.90%
NOSH 167,110 167,298 125,353 125,251 125,356 44,787 44,731 24.54%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 2.15% 3.04% 4.78% 3.12% 5.84% 2.42% 1.33% -
ROE 2.34% 2.79% 5.10% 3.24% 10.46% 3.24% 2.08% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 114.78 88.21 119.66 107.63 165.62 310.75 301.45 -14.85%
EPS 2.18 2.48 5.51 3.18 9.41 6.81 4.10 -9.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.93 0.89 1.08 0.98 0.90 2.10 1.97 -11.74%
Adjusted Per Share Value based on latest NOSH - 125,251
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 113.72 87.50 88.93 79.92 123.09 82.51 79.94 6.04%
EPS 2.16 2.46 4.09 2.36 6.99 1.81 1.09 12.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9214 0.8828 0.8026 0.7277 0.6689 0.5576 0.5224 9.90%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.47 0.55 0.41 0.35 0.30 0.59 0.42 -
P/RPS 0.41 0.62 0.34 0.33 0.18 0.19 0.14 19.59%
P/EPS 21.56 22.18 7.44 11.01 3.19 8.66 10.24 13.19%
EY 4.64 4.51 13.44 9.09 31.37 11.54 9.76 -11.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.62 0.38 0.36 0.33 0.28 0.21 15.92%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 28/08/12 26/08/11 27/08/10 28/08/09 26/08/08 30/08/07 29/08/06 -
Price 0.43 0.48 0.56 0.47 0.32 0.38 0.41 -
P/RPS 0.37 0.54 0.47 0.44 0.19 0.12 0.14 17.56%
P/EPS 19.72 19.35 10.16 14.78 3.40 5.58 10.00 11.97%
EY 5.07 5.17 9.84 6.77 29.41 17.92 10.00 -10.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.54 0.52 0.48 0.36 0.18 0.21 13.94%

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