Highlights

[CHUAN] YoY 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?  YoY % Horiz. %

Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 182,869 189,106 158,675 151,356 167,648 154,708 176,129 0.63%
  YoY % -3.30% 19.18% 4.84% -9.72% 8.36% -12.16% -
  Horiz. % 103.83% 107.37% 90.09% 85.93% 95.18% 87.84% 100.00%
PBT 1,893 2,517 2,528 -1,063 1,277 1,169 4,820 -14.42%
  YoY % -24.79% -0.44% 337.82% -183.24% 9.24% -75.75% -
  Horiz. % 39.27% 52.22% 52.45% -22.05% 26.49% 24.25% 100.00%
Tax -1,471 -1,007 -438 -303 -443 -466 -1,617 -1.56%
  YoY % -46.08% -129.91% -44.55% 31.60% 4.94% 71.18% -
  Horiz. % 90.97% 62.28% 27.09% 18.74% 27.40% 28.82% 100.00%
NP 422 1,510 2,090 -1,366 834 703 3,203 -28.66%
  YoY % -72.05% -27.75% 253.00% -263.79% 18.63% -78.05% -
  Horiz. % 13.18% 47.14% 65.25% -42.65% 26.04% 21.95% 100.00%
NP to SH 418 1,328 2,103 -1,279 558 492 3,041 -28.15%
  YoY % -68.52% -36.85% 264.43% -329.21% 13.41% -83.82% -
  Horiz. % 13.75% 43.67% 69.15% -42.06% 18.35% 16.18% 100.00%
Tax Rate 77.71 % 40.01 % 17.33 % - % 34.69 % 39.86 % 33.55 % 15.02%
  YoY % 94.23% 130.87% 0.00% 0.00% -12.97% 18.81% -
  Horiz. % 231.62% 119.25% 51.65% 0.00% 103.40% 118.81% 100.00%
Total Cost 182,447 187,596 156,585 152,722 166,814 154,005 172,926 0.90%
  YoY % -2.74% 19.80% 2.53% -8.45% 8.32% -10.94% -
  Horiz. % 105.51% 108.48% 90.55% 88.32% 96.47% 89.06% 100.00%
Net Worth 268,185 269,872 260,771 252,477 246,872 166,262 153,720 9.71%
  YoY % -0.63% 3.49% 3.29% 2.27% 48.48% 8.16% -
  Horiz. % 174.46% 175.56% 169.64% 164.24% 160.60% 108.16% 100.00%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 268,185 269,872 260,771 252,477 246,872 166,262 153,720 9.71%
  YoY % -0.63% 3.49% 3.29% 2.27% 48.48% 8.16% -
  Horiz. % 174.46% 175.56% 169.64% 164.24% 160.60% 108.16% 100.00%
NOSH 168,669 168,670 168,240 166,103 169,090 169,655 167,087 0.16%
  YoY % -0.00% 0.26% 1.29% -1.77% -0.33% 1.54% -
  Horiz. % 100.95% 100.95% 100.69% 99.41% 101.20% 101.54% 100.00%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 0.23 % 0.80 % 1.32 % -0.90 % 0.50 % 0.45 % 1.82 % -29.15%
  YoY % -71.25% -39.39% 246.67% -280.00% 11.11% -75.27% -
  Horiz. % 12.64% 43.96% 72.53% -49.45% 27.47% 24.73% 100.00%
ROE 0.16 % 0.49 % 0.81 % -0.51 % 0.23 % 0.30 % 1.98 % -34.24%
  YoY % -67.35% -39.51% 258.82% -321.74% -23.33% -84.85% -
  Horiz. % 8.08% 24.75% 40.91% -25.76% 11.62% 15.15% 100.00%
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 108.42 112.12 94.31 91.12 99.15 91.19 105.41 0.47%
  YoY % -3.30% 18.88% 3.50% -8.10% 8.73% -13.49% -
  Horiz. % 102.86% 106.37% 89.47% 86.44% 94.06% 86.51% 100.00%
EPS 0.21 0.79 1.25 -0.77 0.33 0.29 1.82 -30.21%
  YoY % -73.42% -36.80% 262.34% -333.33% 13.79% -84.07% -
  Horiz. % 11.54% 43.41% 68.68% -42.31% 18.13% 15.93% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.5900 1.6000 1.5500 1.5200 1.4600 0.9800 0.9200 9.54%
  YoY % -0.62% 3.23% 1.97% 4.11% 48.98% 6.52% -
  Horiz. % 172.83% 173.91% 168.48% 165.22% 158.70% 106.52% 100.00%
Adjusted Per Share Value based on latest NOSH - 168,669
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 108.42 112.12 94.07 89.74 99.39 91.72 104.42 0.63%
  YoY % -3.30% 19.19% 4.83% -9.71% 8.36% -12.16% -
  Horiz. % 103.83% 107.37% 90.09% 85.94% 95.18% 87.84% 100.00%
EPS 0.21 0.79 1.25 -0.76 0.33 0.29 1.80 -30.09%
  YoY % -73.42% -36.80% 264.47% -330.30% 13.79% -83.89% -
  Horiz. % 11.67% 43.89% 69.44% -42.22% 18.33% 16.11% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.5900 1.6000 1.5460 1.4969 1.4636 0.9857 0.9114 9.71%
  YoY % -0.62% 3.49% 3.28% 2.28% 48.48% 8.15% -
  Horiz. % 174.46% 175.55% 169.63% 164.24% 160.59% 108.15% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.3750 0.5250 0.5000 0.4700 0.7150 0.4600 0.4300 -
P/RPS 0.35 0.47 0.53 0.52 0.72 0.50 0.41 -2.60%
  YoY % -25.53% -11.32% 1.92% -27.78% 44.00% 21.95% -
  Horiz. % 85.37% 114.63% 129.27% 126.83% 175.61% 121.95% 100.00%
P/EPS 151.32 66.68 40.00 -61.04 216.67 158.62 23.63 36.25%
  YoY % 126.93% 66.70% 165.53% -128.17% 36.60% 571.27% -
  Horiz. % 640.37% 282.18% 169.28% -258.32% 916.93% 671.27% 100.00%
EY 0.66 1.50 2.50 -1.64 0.46 0.63 4.23 -26.62%
  YoY % -56.00% -40.00% 252.44% -456.52% -26.98% -85.11% -
  Horiz. % 15.60% 35.46% 59.10% -38.77% 10.87% 14.89% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.24 0.33 0.32 0.31 0.49 0.47 0.47 -10.59%
  YoY % -27.27% 3.13% 3.23% -36.73% 4.26% 0.00% -
  Horiz. % 51.06% 70.21% 68.09% 65.96% 104.26% 100.00% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/11/18 29/11/17 30/11/16 27/11/15 21/11/14 29/11/13 27/11/12 -
Price 0.3350 0.5000 0.5000 0.4800 0.6100 0.4700 0.3800 -
P/RPS 0.31 0.45 0.53 0.53 0.62 0.52 0.36 -2.46%
  YoY % -31.11% -15.09% 0.00% -14.52% 19.23% 44.44% -
  Horiz. % 86.11% 125.00% 147.22% 147.22% 172.22% 144.44% 100.00%
P/EPS 135.18 63.51 40.00 -62.34 184.85 162.07 20.88 36.50%
  YoY % 112.85% 58.77% 164.16% -133.72% 14.06% 676.20% -
  Horiz. % 647.41% 304.17% 191.57% -298.56% 885.30% 776.20% 100.00%
EY 0.74 1.57 2.50 -1.60 0.54 0.62 4.79 -26.74%
  YoY % -52.87% -37.20% 256.25% -396.30% -12.90% -87.06% -
  Horiz. % 15.45% 32.78% 52.19% -33.40% 11.27% 12.94% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.21 0.31 0.32 0.32 0.42 0.48 0.41 -10.55%
  YoY % -32.26% -3.12% 0.00% -23.81% -12.50% 17.07% -
  Horiz. % 51.22% 75.61% 78.05% 78.05% 102.44% 117.07% 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.
 


 

353  351  537  671 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BJCORP 0.2650.00 
 HIBISCS 1.10+0.04 
 MYEG 1.39+0.09 
 SAPNRG-WA 0.1450.00 
 DYNACIA 0.095-0.005 
 ORION 0.215+0.015 
 DAYANG 1.33-0.06 
 HSI-C5D 0.34-0.015 
 SAPNRG 0.345-0.005 
 HSI-C3V 0.05-0.015 
Partners & Brokers