[CHUAN] YoY Quarter Result on 31-Dec-2009 [#4]

Stock
[CHUAN] CHUAN HUAT RESOURCES BHD
Announcement Date
23-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -54.2%
YoY- 290.39%
Quarter Report
Latest QR
Upcoming QR
CHUAN's Result
CHUAN's Financial Summary
View:
Show?
Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 168,883 181,405 139,105 132,523 134,788 136,838 147,317 2.30%
PBT 3,843 3,999 3,180 3,732 803 2,549 1,250 20.56%
Tax 1,067 -1,388 -550 -1,209 -203 -748 -656 -
NP 4,910 2,611 2,630 2,523 600 1,801 594 42.14%
-
NP to SH 4,692 2,249 2,334 2,479 635 1,748 991 29.55%
-
Tax Rate -27.76% 34.71% 17.30% 32.40% 25.28% 29.34% 52.48% -
Total Cost 163,973 178,794 136,475 130,000 134,188 135,037 146,723 1.86%
-
Net Worth 158,868 150,149 138,372 127,706 115,561 96,514 90,495 9.82%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - 5,839 5,835 1,878 1,863 - - -
Div Payout % - 259.63% 250.00% 75.76% 293.53% - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 158,868 150,149 138,372 127,706 115,561 96,514 90,495 9.82%
NOSH 167,229 166,832 166,714 125,202 124,259 125,343 44,800 24.52%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 2.91% 1.44% 1.89% 1.90% 0.45% 1.32% 0.40% -
ROE 2.95% 1.50% 1.69% 1.94% 0.55% 1.81% 1.10% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 100.99 108.73 83.44 105.85 108.47 109.17 328.83 -17.84%
EPS 2.81 1.35 1.40 1.98 0.51 1.39 2.21 4.08%
DPS 0.00 3.50 3.50 1.50 1.50 0.00 0.00 -
NAPS 0.95 0.90 0.83 1.02 0.93 0.77 2.02 -11.80%
Adjusted Per Share Value based on latest NOSH - 125,202
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 100.13 107.55 82.47 78.57 79.91 81.13 87.34 2.30%
EPS 2.78 1.33 1.38 1.47 0.38 1.04 0.59 29.44%
DPS 0.00 3.46 3.46 1.11 1.11 0.00 0.00 -
NAPS 0.9419 0.8902 0.8204 0.7571 0.6851 0.5722 0.5365 9.82%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.40 0.45 0.65 0.46 0.25 0.28 0.40 -
P/RPS 0.40 0.41 0.78 0.43 0.23 0.26 0.12 22.19%
P/EPS 14.26 33.38 46.43 23.23 48.92 20.08 18.08 -3.87%
EY 7.01 3.00 2.15 4.30 2.04 4.98 5.53 4.02%
DY 0.00 7.78 5.38 3.26 6.00 0.00 0.00 -
P/NAPS 0.42 0.50 0.78 0.45 0.27 0.36 0.20 13.14%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 26/02/13 28/02/12 25/02/11 23/02/10 24/02/09 26/02/08 27/02/07 -
Price 0.52 0.46 0.56 0.51 0.18 0.30 0.54 -
P/RPS 0.51 0.42 0.67 0.48 0.17 0.27 0.16 21.29%
P/EPS 18.53 34.12 40.00 25.76 35.22 21.51 24.41 -4.48%
EY 5.40 2.93 2.50 3.88 2.84 4.65 4.10 4.69%
DY 0.00 7.61 6.25 2.94 8.33 0.00 0.00 -
P/NAPS 0.55 0.51 0.67 0.50 0.19 0.39 0.27 12.57%

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