[CHUAN] YoY TTM Result on 31-Mar-2012 [#1]

Stock
[CHUAN] CHUAN HUAT RESOURCES BHD
Announcement Date
25-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -37.02%
YoY- -44.78%
Quarter Report
Latest QR
Upcoming QR
CHUAN's Result
CHUAN's Financial Summary
View:
Show?
TTM Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 741,577 696,803 714,072 665,237 571,334 528,889 637,195 2.55%
PBT 23,779 8,700 19,096 16,992 26,780 20,708 29,212 -3.36%
Tax -2,253 -1,254 -3,106 -5,209 -6,442 -5,609 -8,450 -19.76%
NP 21,526 7,446 15,990 11,783 20,338 15,099 20,762 0.60%
-
NP to SH 20,810 6,779 14,876 10,568 19,137 14,394 20,111 0.57%
-
Tax Rate 9.47% 14.41% 16.27% 30.66% 24.06% 27.09% 28.93% -
Total Cost 720,051 689,357 698,082 653,454 550,996 513,790 616,433 2.62%
-
Net Worth 240,144 165,106 162,440 151,171 145,517 125,500 118,939 12.41%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 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
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 240,144 165,106 162,440 151,171 145,517 125,500 118,939 12.41%
NOSH 164,482 166,774 167,464 166,122 167,261 125,500 125,200 4.65%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 2.90% 1.07% 2.24% 1.77% 3.56% 2.85% 3.26% -
ROE 8.67% 4.11% 9.16% 6.99% 13.15% 11.47% 16.91% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 450.85 417.81 426.40 400.45 341.58 421.43 508.94 -1.99%
EPS 12.65 4.06 8.88 6.36 11.44 11.47 16.06 -3.89%
DPS 0.00 0.00 2.50 3.50 3.49 1.50 1.50 -
NAPS 1.46 0.99 0.97 0.91 0.87 1.00 0.95 7.42%
Adjusted Per Share Value based on latest NOSH - 166,122
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 439.66 413.12 423.35 394.40 338.73 313.56 377.78 2.55%
EPS 12.34 4.02 8.82 6.27 11.35 8.53 11.92 0.57%
DPS 0.00 0.00 2.48 3.46 3.46 1.11 1.11 -
NAPS 1.4238 0.9789 0.9631 0.8963 0.8627 0.7441 0.7052 12.41%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 0.525 0.46 0.415 0.49 0.50 0.44 0.20 -
P/RPS 0.12 0.11 0.10 0.12 0.15 0.10 0.04 20.08%
P/EPS 4.15 11.32 4.67 7.70 4.37 3.84 1.25 22.12%
EY 24.10 8.84 21.41 12.98 22.88 26.07 80.32 -18.17%
DY 0.00 0.00 6.02 7.14 6.98 3.41 7.50 -
P/NAPS 0.36 0.46 0.43 0.54 0.57 0.44 0.21 9.39%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 26/05/15 28/05/14 28/05/13 25/05/12 26/05/11 31/05/10 27/05/09 -
Price 0.585 0.49 0.465 0.45 0.515 0.39 0.26 -
P/RPS 0.13 0.12 0.11 0.11 0.15 0.09 0.05 17.25%
P/EPS 4.62 12.05 5.23 7.07 4.50 3.40 1.62 19.07%
EY 21.63 8.30 19.10 14.14 22.22 29.41 61.78 -16.04%
DY 0.00 0.00 5.38 7.78 6.77 3.85 5.77 -
P/NAPS 0.40 0.49 0.48 0.49 0.59 0.39 0.27 6.76%

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