[CHUAN] QoQ Annualized Quarter Result on 30-Sep-2014 [#3]

Stock
[CHUAN] CHUAN HUAT RESOURCES BHD
Announcement Date
21-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- -31.62%
YoY- 192.35%
Quarter Report
Latest QR
Upcoming QR
CHUAN's Result
CHUAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 725,164 854,736 708,732 702,538 718,512 723,356 693,220 3.05%
PBT 8,354 6,464 5,516 8,348 47,324 8,124 11,585 -19.63%
Tax -3,410 -3,652 16,457 22,053 -3,390 -3,524 -1,532 70.72%
NP 4,944 2,812 21,973 30,401 43,934 4,600 10,053 -37.77%
-
NP to SH 4,484 1,908 21,367 29,694 43,426 4,136 9,411 -39.07%
-
Tax Rate 40.82% 56.50% -298.35% -264.17% 7.16% 43.38% 13.22% -
Total Cost 720,220 851,924 686,759 672,137 674,578 718,756 683,167 3.59%
-
Net Worth 245,950 240,144 244,126 244,111 245,712 165,106 165,486 30.32%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 245,950 240,144 244,126 244,111 245,712 165,106 165,486 30.32%
NOSH 167,313 164,482 167,210 167,199 167,151 166,774 167,158 0.06%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 0.68% 0.33% 3.10% 4.33% 6.11% 0.64% 1.45% -
ROE 1.82% 0.79% 8.75% 12.16% 17.67% 2.51% 5.69% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 433.42 519.65 423.86 420.18 429.86 433.73 414.71 2.99%
EPS 2.68 1.16 12.78 17.76 25.98 2.48 5.63 -39.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.47 1.46 1.46 1.46 1.47 0.99 0.99 30.24%
Adjusted Per Share Value based on latest NOSH - 169,090
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 429.93 506.75 420.19 416.52 425.99 428.86 410.99 3.05%
EPS 2.66 1.13 12.67 17.61 25.75 2.45 5.58 -39.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4582 1.4238 1.4474 1.4473 1.4568 0.9789 0.9811 30.33%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.50 0.525 0.52 0.715 0.51 0.46 0.445 -
P/RPS 0.12 0.10 0.12 0.17 0.12 0.11 0.11 5.98%
P/EPS 18.66 45.26 4.07 4.03 1.96 18.55 7.90 77.63%
EY 5.36 2.21 24.57 24.84 50.94 5.39 12.65 -43.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.36 0.36 0.49 0.35 0.46 0.45 -17.08%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 27/08/15 26/05/15 27/02/15 21/11/14 29/08/14 28/05/14 26/02/14 -
Price 0.49 0.585 0.55 0.61 0.54 0.49 0.46 -
P/RPS 0.11 0.11 0.13 0.15 0.13 0.11 0.11 0.00%
P/EPS 18.28 50.43 4.30 3.43 2.08 19.76 8.17 71.32%
EY 5.47 1.98 23.23 29.11 48.11 5.06 12.24 -41.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.40 0.38 0.42 0.37 0.49 0.46 -19.91%

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