[CHUAN] YoY TTM Result on 31-Mar-2010 [#1]

Stock
[CHUAN] CHUAN HUAT RESOURCES BHD
Announcement Date
31-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 0.04%
YoY- -28.43%
Quarter Report
Latest QR
Upcoming QR
CHUAN's Result
CHUAN's Financial Summary
View:
Show?
TTM Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 714,072 665,237 571,334 528,889 637,195 620,267 586,335 3.33%
PBT 19,096 16,992 26,780 20,708 29,212 17,817 8,387 14.68%
Tax -3,106 -5,209 -6,442 -5,609 -8,450 -5,165 -2,888 1.21%
NP 15,990 11,783 20,338 15,099 20,762 12,652 5,499 19.45%
-
NP to SH 14,876 10,568 19,137 14,394 20,111 12,038 5,965 16.43%
-
Tax Rate 16.27% 30.66% 24.06% 27.09% 28.93% 28.99% 34.43% -
Total Cost 698,082 653,454 550,996 513,790 616,433 607,615 580,836 3.10%
-
Net Worth 162,440 151,171 145,517 125,500 118,939 101,465 92,311 9.86%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div 4,177 5,839 5,835 1,878 1,863 - - -
Div Payout % 28.08% 55.25% 30.49% 13.05% 9.27% - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 162,440 151,171 145,517 125,500 118,939 101,465 92,311 9.86%
NOSH 167,464 166,122 167,261 125,500 125,200 125,265 44,811 24.54%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 2.24% 1.77% 3.56% 2.85% 3.26% 2.04% 0.94% -
ROE 9.16% 6.99% 13.15% 11.47% 16.91% 11.86% 6.46% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 426.40 400.45 341.58 421.43 508.94 495.16 1,308.45 -17.03%
EPS 8.88 6.36 11.44 11.47 16.06 9.61 13.31 -6.51%
DPS 2.50 3.50 3.49 1.50 1.50 0.00 0.00 -
NAPS 0.97 0.91 0.87 1.00 0.95 0.81 2.06 -11.78%
Adjusted Per Share Value based on latest NOSH - 125,500
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 423.35 394.40 338.73 313.56 377.78 367.74 347.62 3.33%
EPS 8.82 6.27 11.35 8.53 11.92 7.14 3.54 16.41%
DPS 2.48 3.46 3.46 1.11 1.11 0.00 0.00 -
NAPS 0.9631 0.8963 0.8627 0.7441 0.7052 0.6016 0.5473 9.86%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 0.415 0.49 0.50 0.44 0.20 0.31 0.50 -
P/RPS 0.10 0.12 0.15 0.10 0.04 0.06 0.04 16.48%
P/EPS 4.67 7.70 4.37 3.84 1.25 3.23 3.76 3.67%
EY 21.41 12.98 22.88 26.07 80.32 31.00 26.62 -3.56%
DY 6.02 7.14 6.98 3.41 7.50 0.00 0.00 -
P/NAPS 0.43 0.54 0.57 0.44 0.21 0.38 0.24 10.19%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 28/05/13 25/05/12 26/05/11 31/05/10 27/05/09 26/05/08 31/05/07 -
Price 0.465 0.45 0.515 0.39 0.26 0.28 0.54 -
P/RPS 0.11 0.11 0.15 0.09 0.05 0.06 0.04 18.34%
P/EPS 5.23 7.07 4.50 3.40 1.62 2.91 4.06 4.30%
EY 19.10 14.14 22.22 29.41 61.78 34.32 24.65 -4.15%
DY 5.38 7.78 6.77 3.85 5.77 0.00 0.00 -
P/NAPS 0.48 0.49 0.59 0.39 0.27 0.35 0.26 10.74%

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