[CHUAN] QoQ Annualized Quarter Result on 30-Sep-2012 [#3]

Stock
[CHUAN] CHUAN HUAT RESOURCES BHD
Announcement Date
27-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 12.15%
YoY- -48.4%
Quarter Report
Latest QR
Upcoming QR
CHUAN's Result
CHUAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 718,852 709,024 708,317 719,245 726,610 686,004 642,771 7.75%
PBT 19,928 19,652 16,285 16,589 15,244 8,408 24,063 -11.82%
Tax -4,652 -4,636 -2,990 -5,409 -4,880 -4,172 -5,989 -15.51%
NP 15,276 15,016 13,295 11,180 10,364 4,236 18,074 -10.61%
-
NP to SH 14,252 14,000 12,190 9,997 8,914 3,256 16,779 -10.31%
-
Tax Rate 23.34% 23.59% 18.36% 32.61% 32.01% 49.62% 24.89% -
Total Cost 703,576 694,008 695,022 708,065 716,246 681,768 624,697 8.25%
-
Net Worth 165,604 162,440 158,732 153,633 155,243 151,171 150,431 6.62%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - 5,850 -
Div Payout % - - - - - - 34.87% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 165,604 162,440 158,732 153,633 155,243 151,171 150,431 6.62%
NOSH 167,276 167,464 167,087 166,993 166,928 166,122 167,145 0.05%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 2.13% 2.12% 1.88% 1.55% 1.43% 0.62% 2.81% -
ROE 8.61% 8.62% 7.68% 6.51% 5.74% 2.15% 11.15% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 429.74 423.39 423.92 430.70 435.28 412.95 384.56 7.69%
EPS 8.52 8.36 7.29 5.99 5.34 1.96 10.04 -10.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.50 -
NAPS 0.99 0.97 0.95 0.92 0.93 0.91 0.90 6.56%
Adjusted Per Share Value based on latest NOSH - 167,087
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 426.19 420.36 419.94 426.42 430.79 406.71 381.08 7.75%
EPS 8.45 8.30 7.23 5.93 5.28 1.93 9.95 -10.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.47 -
NAPS 0.9818 0.9631 0.9411 0.9109 0.9204 0.8963 0.8919 6.61%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.485 0.415 0.40 0.43 0.47 0.49 0.45 -
P/RPS 0.11 0.10 0.09 0.10 0.11 0.12 0.12 -5.64%
P/EPS 5.69 4.96 5.48 7.18 8.80 25.00 4.48 17.29%
EY 17.57 20.14 18.24 13.92 11.36 4.00 22.31 -14.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 7.78 -
P/NAPS 0.49 0.43 0.42 0.47 0.51 0.54 0.50 -1.33%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 30/08/13 28/05/13 26/02/13 27/11/12 28/08/12 25/05/12 28/02/12 -
Price 0.46 0.465 0.52 0.38 0.43 0.45 0.46 -
P/RPS 0.11 0.11 0.12 0.09 0.10 0.11 0.12 -5.64%
P/EPS 5.40 5.56 7.13 6.35 8.05 22.96 4.58 11.61%
EY 18.52 17.98 14.03 15.75 12.42 4.36 21.82 -10.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 7.61 -
P/NAPS 0.46 0.48 0.55 0.41 0.46 0.49 0.51 -6.65%

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