[CHUAN] YoY Quarter Result on 31-Dec-2013 [#4]

Stock
[CHUAN] CHUAN HUAT RESOURCES BHD
Announcement Date
26-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 264.43%
YoY- -61.79%
Quarter Report
Latest QR
Upcoming QR
CHUAN's Result
CHUAN's Financial Summary
View:
Show?
Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 164,482 149,193 181,828 179,086 168,883 181,405 139,105 2.82%
PBT 2,673 -4,052 -745 452 3,843 3,999 3,180 -2.85%
Tax -865 1,385 -83 1,260 1,067 -1,388 -550 7.83%
NP 1,808 -2,667 -828 1,712 4,910 2,611 2,630 -6.04%
-
NP to SH 1,962 -2,476 -904 1,793 4,692 2,249 2,334 -2.84%
-
Tax Rate 32.36% - - -278.76% -27.76% 34.71% 17.30% -
Total Cost 162,674 151,860 182,656 177,374 163,973 178,794 136,475 2.96%
-
Net Worth 264,811 252,653 243,767 165,894 158,868 150,149 138,372 11.41%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - - 5,839 5,835 -
Div Payout % - - - - - 259.63% 250.00% -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 264,811 252,653 243,767 165,894 158,868 150,149 138,372 11.41%
NOSH 168,669 168,435 166,964 167,570 167,229 166,832 166,714 0.19%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 1.10% -1.79% -0.46% 0.96% 2.91% 1.44% 1.89% -
ROE 0.74% -0.98% -0.37% 1.08% 2.95% 1.50% 1.69% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 97.52 88.58 108.90 106.87 100.99 108.73 83.44 2.63%
EPS 1.16 -1.47 -0.54 1.07 2.81 1.35 1.40 -3.08%
DPS 0.00 0.00 0.00 0.00 0.00 3.50 3.50 -
NAPS 1.57 1.50 1.46 0.99 0.95 0.90 0.83 11.19%
Adjusted Per Share Value based on latest NOSH - 167,570
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 97.52 88.45 107.80 106.18 100.13 107.55 82.47 2.83%
EPS 1.16 -1.47 -0.54 1.06 2.78 1.33 1.38 -2.85%
DPS 0.00 0.00 0.00 0.00 0.00 3.46 3.46 -
NAPS 1.57 1.4979 1.4452 0.9835 0.9419 0.8902 0.8204 11.41%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.48 0.51 0.52 0.445 0.40 0.45 0.65 -
P/RPS 0.49 0.58 0.48 0.42 0.40 0.41 0.78 -7.44%
P/EPS 41.26 -34.69 -96.04 41.59 14.26 33.38 46.43 -1.94%
EY 2.42 -2.88 -1.04 2.40 7.01 3.00 2.15 1.98%
DY 0.00 0.00 0.00 0.00 0.00 7.78 5.38 -
P/NAPS 0.31 0.34 0.36 0.45 0.42 0.50 0.78 -14.24%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 28/02/17 26/02/16 27/02/15 26/02/14 26/02/13 28/02/12 25/02/11 -
Price 0.50 0.44 0.55 0.46 0.52 0.46 0.56 -
P/RPS 0.51 0.50 0.51 0.43 0.51 0.42 0.67 -4.44%
P/EPS 42.98 -29.93 -101.58 42.99 18.53 34.12 40.00 1.20%
EY 2.33 -3.34 -0.98 2.33 5.40 2.93 2.50 -1.16%
DY 0.00 0.00 0.00 0.00 0.00 7.61 6.25 -
P/NAPS 0.32 0.29 0.38 0.46 0.55 0.51 0.67 -11.57%

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