[CHUAN] YoY TTM Result on 30-Sep-2009 [#3]

Stock
[CHUAN] CHUAN HUAT RESOURCES BHD
Announcement Date
25-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 1.93%
YoY- -47.57%
Quarter Report
Latest QR
Upcoming QR
CHUAN's Result
CHUAN's Financial Summary
View:
Show?
TTM Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 720,839 600,471 545,338 516,482 696,240 611,443 500,130 6.27%
PBT 16,441 23,244 21,845 17,972 34,477 11,366 3,908 27.02%
Tax -5,445 -5,151 -6,237 -4,924 -9,799 -3,677 -1,836 19.84%
NP 10,996 18,093 15,608 13,048 24,678 7,689 2,072 32.03%
-
NP to SH 9,747 16,864 14,776 12,535 23,906 7,641 2,523 25.23%
-
Tax Rate 33.12% 22.16% 28.55% 27.40% 28.42% 32.35% 46.98% -
Total Cost 709,843 582,378 529,730 503,434 671,562 603,754 498,058 6.07%
-
Net Worth 153,720 148,599 125,371 125,300 116,553 95,185 89,550 9.41%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div 10,016 5,835 1,878 1,863 - - - -
Div Payout % 102.77% 34.60% 12.71% 14.87% - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 153,720 148,599 125,371 125,300 116,553 95,185 89,550 9.41%
NOSH 167,087 166,965 125,371 125,300 125,326 125,243 44,775 24.51%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 1.53% 3.01% 2.86% 2.53% 3.54% 1.26% 0.41% -
ROE 6.34% 11.35% 11.79% 10.00% 20.51% 8.03% 2.82% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 431.41 359.64 434.98 412.19 555.54 488.20 1,116.98 -14.64%
EPS 5.83 10.10 11.79 10.00 19.07 6.10 5.63 0.58%
DPS 6.00 3.50 1.50 1.50 0.00 0.00 0.00 -
NAPS 0.92 0.89 1.00 1.00 0.93 0.76 2.00 -12.12%
Adjusted Per Share Value based on latest NOSH - 125,300
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 426.70 355.45 322.81 305.73 412.14 361.94 296.05 6.27%
EPS 5.77 9.98 8.75 7.42 14.15 4.52 1.49 25.28%
DPS 5.93 3.45 1.11 1.10 0.00 0.00 0.00 -
NAPS 0.91 0.8796 0.7421 0.7417 0.6899 0.5635 0.5301 9.41%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.43 0.42 0.68 0.44 0.26 0.39 0.44 -
P/RPS 0.10 0.12 0.16 0.11 0.05 0.08 0.04 16.48%
P/EPS 7.37 4.16 5.77 4.40 1.36 6.39 7.81 -0.96%
EY 13.57 24.05 17.33 22.74 73.37 15.64 12.81 0.96%
DY 13.95 8.33 2.21 3.41 0.00 0.00 0.00 -
P/NAPS 0.47 0.47 0.68 0.44 0.28 0.51 0.22 13.47%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 27/11/12 29/11/11 29/11/10 25/11/09 25/11/08 27/11/07 28/11/06 -
Price 0.38 0.43 0.72 0.46 0.18 0.32 0.46 -
P/RPS 0.09 0.12 0.17 0.11 0.03 0.07 0.04 14.45%
P/EPS 6.51 4.26 6.11 4.60 0.94 5.25 8.16 -3.69%
EY 15.35 23.49 16.37 21.75 105.97 19.07 12.25 3.82%
DY 15.79 8.14 2.08 3.26 0.00 0.00 0.00 -
P/NAPS 0.41 0.48 0.72 0.46 0.19 0.42 0.23 10.10%

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