[CHUAN] YoY TTM Result on 31-Dec-2009 [#4]

Stock
[CHUAN] CHUAN HUAT RESOURCES BHD
Announcement Date
23-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 14.78%
YoY- -36.88%
Quarter Report
Latest QR
Upcoming QR
CHUAN's Result
CHUAN's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 708,317 642,771 551,583 514,554 694,190 600,964 546,552 4.41%
PBT 16,285 24,063 21,293 20,901 32,731 12,665 5,702 19.09%
Tax -2,990 -5,989 -5,583 -5,925 -9,254 -3,769 -2,752 1.39%
NP 13,295 18,074 15,710 14,976 23,477 8,896 2,950 28.49%
-
NP to SH 12,190 16,779 14,622 14,388 22,793 8,398 3,630 22.34%
-
Tax Rate 18.36% 24.89% 26.22% 28.35% 28.27% 29.76% 48.26% -
Total Cost 695,022 624,697 535,873 499,578 670,713 592,068 543,602 4.17%
-
Net Worth 158,868 150,149 138,372 125,202 115,561 96,514 90,495 9.82%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 4,177 5,839 5,835 1,878 1,863 - - -
Div Payout % 34.27% 34.80% 39.91% 13.05% 8.18% - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 158,868 150,149 138,372 125,202 115,561 96,514 90,495 9.82%
NOSH 167,229 166,832 166,714 125,202 124,259 125,343 44,800 24.52%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 1.88% 2.81% 2.85% 2.91% 3.38% 1.48% 0.54% -
ROE 7.67% 11.17% 10.57% 11.49% 19.72% 8.70% 4.01% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 423.56 385.28 330.86 410.98 558.66 479.45 1,219.98 -16.15%
EPS 7.29 10.06 8.77 11.49 18.34 6.70 8.10 -1.73%
DPS 2.50 3.50 3.50 1.50 1.50 0.00 0.00 -
NAPS 0.95 0.90 0.83 1.00 0.93 0.77 2.02 -11.80%
Adjusted Per Share Value based on latest NOSH - 125,202
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 419.94 381.08 327.02 305.07 411.57 356.30 324.04 4.41%
EPS 7.23 9.95 8.67 8.53 13.51 4.98 2.15 22.37%
DPS 2.48 3.46 3.46 1.11 1.11 0.00 0.00 -
NAPS 0.9419 0.8902 0.8204 0.7423 0.6851 0.5722 0.5365 9.82%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.40 0.45 0.65 0.46 0.25 0.28 0.40 -
P/RPS 0.09 0.12 0.20 0.11 0.04 0.06 0.03 20.07%
P/EPS 5.49 4.47 7.41 4.00 1.36 4.18 4.94 1.77%
EY 18.22 22.35 13.49 24.98 73.37 23.93 20.26 -1.75%
DY 6.25 7.78 5.38 3.26 6.00 0.00 0.00 -
P/NAPS 0.42 0.50 0.78 0.46 0.27 0.36 0.20 13.14%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 26/02/13 28/02/12 25/02/11 23/02/10 24/02/09 26/02/08 27/02/07 -
Price 0.52 0.46 0.56 0.51 0.18 0.30 0.54 -
P/RPS 0.12 0.12 0.17 0.12 0.03 0.06 0.04 20.07%
P/EPS 7.13 4.57 6.38 4.44 0.98 4.48 6.66 1.14%
EY 14.02 21.86 15.66 22.53 101.91 22.33 15.00 -1.11%
DY 4.81 7.61 6.25 2.94 8.33 0.00 0.00 -
P/NAPS 0.55 0.51 0.67 0.51 0.19 0.39 0.27 12.57%

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