Highlights

[CHUAN] QoQ Quarter Result on 2018-09-30 [#3]

Stock [CHUAN]: CHUAN HUAT RESOURCES BHD
Announcement Date 28-Nov-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 30-Sep-2018  [#3]
Profit Trend QoQ -     135.51%    YoY -     -68.52%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 193,887 182,869 163,511 170,600 188,515 189,106 148,450 19.43%
  QoQ % 6.03% 11.84% -4.16% -9.50% -0.31% 27.39% -
  Horiz. % 130.61% 123.19% 110.15% 114.92% 126.99% 127.39% 100.00%
PBT 11,058 1,893 -632 30 1,267 2,517 1,596 262.16%
  QoQ % 484.15% 399.53% -2,206.67% -97.63% -49.66% 57.71% -
  Horiz. % 692.86% 118.61% -39.60% 1.88% 79.39% 157.71% 100.00%
Tax 38,074 -1,471 -343 -1,349 -129 -1,007 -857 -
  QoQ % 2,688.31% -328.86% 74.57% -945.74% 87.19% -17.50% -
  Horiz. % -4,442.71% 171.65% 40.02% 157.41% 15.05% 117.50% 100.00%
NP 49,132 422 -975 -1,319 1,138 1,510 739 1,528.65%
  QoQ % 11,542.65% 143.28% 26.08% -215.91% -24.64% 104.33% -
  Horiz. % 6,648.44% 57.10% -131.94% -178.48% 153.99% 204.33% 100.00%
NP to SH 10,040 418 -1,177 -1,334 1,362 1,328 506 628.94%
  QoQ % 2,301.91% 135.51% 11.77% -197.94% 2.56% 162.45% -
  Horiz. % 1,984.19% 82.61% -232.61% -263.64% 269.17% 262.45% 100.00%
Tax Rate -344.31 % 77.71 % - % 4,496.67 % 10.18 % 40.01 % 53.70 % -
  QoQ % -543.07% 0.00% 0.00% 44,071.61% -74.56% -25.49% -
  Horiz. % -641.17% 144.71% 0.00% 8,373.69% 18.96% 74.51% 100.00%
Total Cost 144,755 182,447 164,486 171,919 187,377 187,596 147,711 -1.33%
  QoQ % -20.66% 10.92% -4.32% -8.25% -0.12% 27.00% -
  Horiz. % 98.00% 123.52% 111.36% 116.39% 126.85% 127.00% 100.00%
Net Worth 317,099 268,185 269,871 271,558 271,558 269,872 271,558 10.86%
  QoQ % 18.24% -0.62% -0.62% -0.00% 0.62% -0.62% -
  Horiz. % 116.77% 98.76% 99.38% 100.00% 100.00% 99.38% 100.00%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div - - - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 317,099 268,185 269,871 271,558 271,558 269,872 271,558 10.86%
  QoQ % 18.24% -0.62% -0.62% -0.00% 0.62% -0.62% -
  Horiz. % 116.77% 98.76% 99.38% 100.00% 100.00% 99.38% 100.00%
NOSH 168,670 168,669 168,669 168,669 168,670 168,670 168,670 -
  QoQ % 0.00% 0.00% 0.00% -0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 25.34 % 0.23 % -0.60 % -0.77 % 0.60 % 0.80 % 0.50 % 1,259.73%
  QoQ % 10,917.39% 138.33% 22.08% -228.33% -25.00% 60.00% -
  Horiz. % 5,068.00% 46.00% -120.00% -154.00% 120.00% 160.00% 100.00%
ROE 3.17 % 0.16 % -0.44 % -0.49 % 0.50 % 0.49 % 0.19 % 549.60%
  QoQ % 1,881.25% 136.36% 10.20% -198.00% 2.04% 157.89% -
  Horiz. % 1,668.42% 84.21% -231.58% -257.89% 263.16% 257.89% 100.00%
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 114.95 108.42 96.94 101.14 111.77 112.12 88.01 19.43%
  QoQ % 6.02% 11.84% -4.15% -9.51% -0.31% 27.39% -
  Horiz. % 130.61% 123.19% 110.15% 114.92% 127.00% 127.39% 100.00%
EPS 5.95 0.21 -0.70 -0.79 0.81 0.79 0.30 628.73%
  QoQ % 2,733.33% 130.00% 11.39% -197.53% 2.53% 163.33% -
  Horiz. % 1,983.33% 70.00% -233.33% -263.33% 270.00% 263.33% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.8800 1.5900 1.6000 1.6100 1.6100 1.6000 1.6100 10.86%
  QoQ % 18.24% -0.62% -0.62% 0.00% 0.62% -0.62% -
  Horiz. % 116.77% 98.76% 99.38% 100.00% 100.00% 99.38% 100.00%
Adjusted Per Share Value based on latest NOSH - 168,669
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 114.95 108.42 96.94 101.14 111.77 112.12 88.01 19.43%
  QoQ % 6.02% 11.84% -4.15% -9.51% -0.31% 27.39% -
  Horiz. % 130.61% 123.19% 110.15% 114.92% 127.00% 127.39% 100.00%
EPS 5.95 0.21 -0.70 -0.79 0.81 0.79 0.30 628.73%
  QoQ % 2,733.33% 130.00% 11.39% -197.53% 2.53% 163.33% -
  Horiz. % 1,983.33% 70.00% -233.33% -263.33% 270.00% 263.33% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.8800 1.5900 1.6000 1.6100 1.6100 1.6000 1.6100 10.86%
  QoQ % 18.24% -0.62% -0.62% 0.00% 0.62% -0.62% -
  Horiz. % 116.77% 98.76% 99.38% 100.00% 100.00% 99.38% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.3200 0.3750 0.3750 0.4350 0.4800 0.5250 0.6500 -
P/RPS 0.28 0.35 0.39 0.43 0.43 0.47 0.74 -47.59%
  QoQ % -20.00% -10.26% -9.30% 0.00% -8.51% -36.49% -
  Horiz. % 37.84% 47.30% 52.70% 58.11% 58.11% 63.51% 100.00%
P/EPS 5.38 151.32 -53.74 -55.00 59.44 66.68 216.67 -91.43%
  QoQ % -96.44% 381.58% 2.29% -192.53% -10.86% -69.23% -
  Horiz. % 2.48% 69.84% -24.80% -25.38% 27.43% 30.77% 100.00%
EY 18.60 0.66 -1.86 -1.82 1.68 1.50 0.46 1,070.15%
  QoQ % 2,718.18% 135.48% -2.20% -208.33% 12.00% 226.09% -
  Horiz. % 4,043.48% 143.48% -404.35% -395.65% 365.22% 326.09% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.17 0.24 0.23 0.27 0.30 0.33 0.40 -43.38%
  QoQ % -29.17% 4.35% -14.81% -10.00% -9.09% -17.50% -
  Horiz. % 42.50% 60.00% 57.50% 67.50% 75.00% 82.50% 100.00%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 27/02/19 28/11/18 29/08/18 28/05/18 23/02/18 29/11/17 29/08/17 -
Price 0.3200 0.3350 0.4200 0.4400 0.4850 0.5000 0.5600 -
P/RPS 0.28 0.31 0.43 0.44 0.43 0.45 0.64 -42.28%
  QoQ % -9.68% -27.91% -2.27% 2.33% -4.44% -29.69% -
  Horiz. % 43.75% 48.44% 67.19% 68.75% 67.19% 70.31% 100.00%
P/EPS 5.38 135.18 -60.19 -55.63 60.06 63.51 186.67 -90.54%
  QoQ % -96.02% 324.59% -8.20% -192.62% -5.43% -65.98% -
  Horiz. % 2.88% 72.42% -32.24% -29.80% 32.17% 34.02% 100.00%
EY 18.60 0.74 -1.66 -1.80 1.66 1.57 0.54 951.83%
  QoQ % 2,413.51% 144.58% 7.78% -208.43% 5.73% 190.74% -
  Horiz. % 3,444.44% 137.04% -307.41% -333.33% 307.41% 290.74% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.17 0.21 0.26 0.27 0.30 0.31 0.35 -38.13%
  QoQ % -19.05% -19.23% -3.70% -10.00% -3.23% -11.43% -
  Horiz. % 48.57% 60.00% 74.29% 77.14% 85.71% 88.57% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

285  456  517  634 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MTRONIC-OR 0.005-0.025 
 SAPNRG 0.35+0.01 
 SAPNRG-WA 0.145+0.01 
 DYNACIA 0.10+0.005 
 HSI-C5D 0.355-0.045 
 PERDANA 0.42-0.01 
 HUAAN 0.2550.00 
 HSI-H6F 0.215+0.015 
 BJCORP 0.265-0.005 
 JAG 0.0550.00 

TOP ARTICLES

1. Dayang Downgraded by Kenanga, Public Bank and Hong Leong Bank - Koon Yew Yin Koon Yew Yin's Blog
2. Dayang: Better Profit in 2019 - Koon Yew Yin Koon Yew Yin's Blog
3. CRESBLD (8591): A Hidden GEM with Solid Cash Flow Generation (Davidtslim) Davidtslim sharing
4. Technical View - Dayang Enterprise Holdings Bhd (DAYANG, 5141) Rakuten Trade Research Reports
5. ECRL (East Coastal Rail Link) Top Beneficiaries AZRB, T7 Global, Prestar, Masteel, Lafarge & TalamT, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
6. Hong Kong Billionaire Thomas Kwok Treated My Margin Account Unfairly - Koon Yew Yin Koon Yew Yin's Blog
7. 佳绩难复製股价涨过头 达洋企业应趁高套利 Penny Stock Big Profit
8. IMMINENT SIGNING OF ECRL IS THE TIME FOR BUYING TALAM TRANSFORM (2259) NOW, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
Partners & Brokers