[CHUAN] YoY TTM Result on 30-Jun-2012 [#2]

Stock
[CHUAN] CHUAN HUAT RESOURCES BHD
Announcement Date
28-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- -4.79%
YoY- -38.57%
Quarter Report
Latest QR
Upcoming QR
CHUAN's Result
CHUAN's Financial Summary
View:
Show?
TTM Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 712,058 693,050 704,438 709,462 568,920 544,074 564,393 3.94%
PBT 4,709 25,280 18,627 16,293 23,132 24,856 18,535 -20.40%
Tax -2,231 -901 -2,876 -4,871 -5,487 -6,781 -5,700 -14.46%
NP 2,478 24,379 15,751 11,422 17,645 18,075 12,835 -23.96%
-
NP to SH 1,896 23,832 14,859 10,062 16,379 17,318 12,298 -26.76%
-
Tax Rate 47.38% 3.56% 15.44% 29.90% 23.72% 27.28% 30.75% -
Total Cost 709,580 668,671 688,687 698,040 551,275 525,999 551,558 4.28%
-
Net Worth 244,768 245,740 165,425 155,412 148,895 125,353 122,746 12.18%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div - - - 10,016 5,835 1,878 1,863 -
Div Payout % - - - 99.55% 35.62% 10.84% 15.16% -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 244,768 245,740 165,425 155,412 148,895 125,353 122,746 12.18%
NOSH 166,509 167,170 167,096 167,110 167,298 125,353 125,251 4.85%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 0.35% 3.52% 2.24% 1.61% 3.10% 3.32% 2.27% -
ROE 0.77% 9.70% 8.98% 6.47% 11.00% 13.82% 10.02% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 427.64 414.58 421.57 424.55 340.06 434.03 450.61 -0.86%
EPS 1.14 14.26 8.89 6.02 9.79 13.82 9.82 -30.14%
DPS 0.00 0.00 0.00 6.00 3.49 1.50 1.50 -
NAPS 1.47 1.47 0.99 0.93 0.89 1.00 0.98 6.98%
Adjusted Per Share Value based on latest NOSH - 167,110
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 421.50 410.25 416.99 419.97 336.77 322.07 334.09 3.94%
EPS 1.12 14.11 8.80 5.96 9.70 10.25 7.28 -26.78%
DPS 0.00 0.00 0.00 5.93 3.45 1.11 1.10 -
NAPS 1.4489 1.4547 0.9792 0.92 0.8814 0.742 0.7266 12.18%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 0.50 0.51 0.485 0.47 0.55 0.41 0.35 -
P/RPS 0.12 0.12 0.12 0.11 0.16 0.09 0.08 6.98%
P/EPS 43.91 3.58 5.45 7.81 5.62 2.97 3.56 51.97%
EY 2.28 27.95 18.33 12.81 17.80 33.70 28.05 -34.17%
DY 0.00 0.00 0.00 12.77 6.34 3.66 4.29 -
P/NAPS 0.34 0.35 0.49 0.51 0.62 0.41 0.36 -0.94%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 27/08/15 29/08/14 30/08/13 28/08/12 26/08/11 27/08/10 28/08/09 -
Price 0.49 0.54 0.46 0.43 0.48 0.56 0.47 -
P/RPS 0.11 0.13 0.11 0.10 0.14 0.13 0.10 1.60%
P/EPS 43.03 3.79 5.17 7.14 4.90 4.05 4.79 44.15%
EY 2.32 26.40 19.33 14.00 20.40 24.67 20.89 -30.65%
DY 0.00 0.00 0.00 13.95 7.27 2.68 3.19 -
P/NAPS 0.33 0.37 0.46 0.46 0.54 0.56 0.48 -6.05%

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