[CHUAN] YoY TTM 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- -38.85%
YoY- -40.83%
Quarter Report
Latest QR
Upcoming QR
CHUAN's Result
CHUAN's Financial Summary
View:
Show?
TTM Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 709,462 568,920 544,074 564,393 688,703 590,666 460,580 7.45%
PBT 16,293 23,132 24,856 18,535 29,458 10,629 388 86.32%
Tax -4,871 -5,487 -6,781 -5,700 -8,045 -3,563 -1,036 29.40%
NP 11,422 17,645 18,075 12,835 21,413 7,066 -648 -
-
NP to SH 10,062 16,379 17,318 12,298 20,784 7,181 -169 -
-
Tax Rate 29.90% 23.72% 27.28% 30.75% 27.31% 33.52% 267.01% -
Total Cost 698,040 551,275 525,999 551,558 667,290 583,600 461,228 7.14%
-
Net Worth 155,412 148,895 125,353 122,746 112,820 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 10,016 5,835 1,878 1,863 - - - -
Div Payout % 99.55% 35.62% 10.84% 15.16% - - - -
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 155,412 148,895 125,353 122,746 112,820 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 1.61% 3.10% 3.32% 2.27% 3.11% 1.20% -0.14% -
ROE 6.47% 11.00% 13.82% 10.02% 18.42% 7.64% -0.19% -
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 424.55 340.06 434.03 450.61 549.40 1,318.83 1,029.65 -13.71%
EPS 6.02 9.79 13.82 9.82 16.58 16.03 -0.38 -
DPS 6.00 3.49 1.50 1.50 0.00 0.00 0.00 -
NAPS 0.93 0.89 1.00 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 419.97 336.77 322.07 334.09 407.68 349.65 272.64 7.45%
EPS 5.96 9.70 10.25 7.28 12.30 4.25 -0.10 -
DPS 5.93 3.45 1.11 1.10 0.00 0.00 0.00 -
NAPS 0.92 0.8814 0.742 0.7266 0.6678 0.5567 0.5216 9.91%
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 0.11 0.16 0.09 0.08 0.05 0.04 0.04 18.34%
P/EPS 7.81 5.62 2.97 3.56 1.81 3.68 -111.17 -
EY 12.81 17.80 33.70 28.05 55.27 27.18 -0.90 -
DY 12.77 6.34 3.66 4.29 0.00 0.00 0.00 -
P/NAPS 0.51 0.62 0.41 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 0.10 0.14 0.13 0.10 0.06 0.03 0.04 16.48%
P/EPS 7.14 4.90 4.05 4.79 1.93 2.37 -108.52 -
EY 14.00 20.40 24.67 20.89 51.81 42.19 -0.92 -
DY 13.95 7.27 2.68 3.19 0.00 0.00 0.00 -
P/NAPS 0.46 0.54 0.56 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