[CHUAN] YoY Quarter Result on 31-Dec-2012 [#4]

Stock
[CHUAN] CHUAN HUAT RESOURCES BHD
Announcement Date
26-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 54.29%
YoY- 108.63%
Quarter Report
Latest QR
Upcoming QR
CHUAN's Result
CHUAN's Financial Summary
View:
Show?
Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 149,193 181,828 179,086 168,883 181,405 139,105 132,523 1.99%
PBT -4,052 -745 452 3,843 3,999 3,180 3,732 -
Tax 1,385 -83 1,260 1,067 -1,388 -550 -1,209 -
NP -2,667 -828 1,712 4,910 2,611 2,630 2,523 -
-
NP to SH -2,476 -904 1,793 4,692 2,249 2,334 2,479 -
-
Tax Rate - - -278.76% -27.76% 34.71% 17.30% 32.40% -
Total Cost 151,860 182,656 177,374 163,973 178,794 136,475 130,000 2.62%
-
Net Worth 252,653 243,767 165,894 158,868 150,149 138,372 127,706 12.03%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - 5,839 5,835 1,878 -
Div Payout % - - - - 259.63% 250.00% 75.76% -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 252,653 243,767 165,894 158,868 150,149 138,372 127,706 12.03%
NOSH 168,435 166,964 167,570 167,229 166,832 166,714 125,202 5.06%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin -1.79% -0.46% 0.96% 2.91% 1.44% 1.89% 1.90% -
ROE -0.98% -0.37% 1.08% 2.95% 1.50% 1.69% 1.94% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 88.58 108.90 106.87 100.99 108.73 83.44 105.85 -2.92%
EPS -1.47 -0.54 1.07 2.81 1.35 1.40 1.98 -
DPS 0.00 0.00 0.00 0.00 3.50 3.50 1.50 -
NAPS 1.50 1.46 0.99 0.95 0.90 0.83 1.02 6.63%
Adjusted Per Share Value based on latest NOSH - 167,229
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 88.32 107.63 106.01 99.97 107.38 82.34 78.45 1.99%
EPS -1.47 -0.54 1.06 2.78 1.33 1.38 1.47 -
DPS 0.00 0.00 0.00 0.00 3.46 3.45 1.11 -
NAPS 1.4956 1.443 0.982 0.9404 0.8888 0.8191 0.756 12.03%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.51 0.52 0.445 0.40 0.45 0.65 0.46 -
P/RPS 0.58 0.48 0.42 0.40 0.41 0.78 0.43 5.11%
P/EPS -34.69 -96.04 41.59 14.26 33.38 46.43 23.23 -
EY -2.88 -1.04 2.40 7.01 3.00 2.15 4.30 -
DY 0.00 0.00 0.00 0.00 7.78 5.38 3.26 -
P/NAPS 0.34 0.36 0.45 0.42 0.50 0.78 0.45 -4.56%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 26/02/16 27/02/15 26/02/14 26/02/13 28/02/12 25/02/11 23/02/10 -
Price 0.44 0.55 0.46 0.52 0.46 0.56 0.51 -
P/RPS 0.50 0.51 0.43 0.51 0.42 0.67 0.48 0.68%
P/EPS -29.93 -101.58 42.99 18.53 34.12 40.00 25.76 -
EY -3.34 -0.98 2.33 5.40 2.93 2.50 3.88 -
DY 0.00 0.00 0.00 0.00 7.61 6.25 2.94 -
P/NAPS 0.29 0.38 0.46 0.55 0.51 0.67 0.50 -8.67%

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