[CHUAN] QoQ Annualized Quarter Result on 31-Dec-2010 [#4]

Stock
[CHUAN] CHUAN HUAT RESOURCES BHD
Announcement Date
25-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- -10.75%
YoY- 1.69%
Quarter Report
Latest QR
Upcoming QR
CHUAN's Result
CHUAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 615,154 593,228 596,140 551,583 549,970 558,554 517,136 12.25%
PBT 26,752 30,784 36,692 21,293 24,150 27,106 14,744 48.70%
Tax -6,134 -7,116 -7,292 -5,583 -6,710 -7,308 -3,856 36.23%
NP 20,617 23,668 29,400 15,710 17,440 19,798 10,888 52.99%
-
NP to SH 19,373 22,348 28,100 14,622 16,384 18,834 10,040 54.92%
-
Tax Rate 22.93% 23.12% 19.87% 26.22% 27.78% 26.96% 26.15% -
Total Cost 594,537 569,560 566,740 535,873 532,530 538,756 506,248 11.30%
-
Net Worth 148,811 148,875 145,517 138,700 136,672 135,424 129,264 9.83%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - 5,848 - - - -
Div Payout % - - - 40.00% - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 148,811 148,875 145,517 138,700 136,672 135,424 129,264 9.83%
NOSH 167,203 167,275 167,261 167,108 125,387 125,392 125,500 21.05%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 3.35% 3.99% 4.93% 2.85% 3.17% 3.54% 2.11% -
ROE 13.02% 15.01% 19.31% 10.54% 11.99% 13.91% 7.77% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 367.91 354.64 356.41 330.07 438.62 445.44 412.06 -7.27%
EPS 11.59 13.36 16.80 8.75 13.07 15.02 8.00 28.00%
DPS 0.00 0.00 0.00 3.50 0.00 0.00 0.00 -
NAPS 0.89 0.89 0.87 0.83 1.09 1.08 1.03 -9.27%
Adjusted Per Share Value based on latest NOSH - 166,714
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 364.71 351.71 353.44 327.02 326.06 331.15 306.60 12.25%
EPS 11.49 13.25 16.66 8.67 9.71 11.17 5.95 55.01%
DPS 0.00 0.00 0.00 3.47 0.00 0.00 0.00 -
NAPS 0.8823 0.8826 0.8627 0.8223 0.8103 0.8029 0.7664 9.83%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.42 0.55 0.50 0.65 0.68 0.41 0.44 -
P/RPS 0.11 0.16 0.14 0.20 0.16 0.09 0.11 0.00%
P/EPS 3.62 4.12 2.98 7.43 5.20 2.73 5.50 -24.31%
EY 27.59 24.29 33.60 13.46 19.22 36.63 18.18 32.02%
DY 0.00 0.00 0.00 5.38 0.00 0.00 0.00 -
P/NAPS 0.47 0.62 0.57 0.78 0.62 0.38 0.43 6.10%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 29/11/11 26/08/11 26/05/11 25/02/11 29/11/10 27/08/10 31/05/10 -
Price 0.43 0.48 0.515 0.56 0.72 0.56 0.39 -
P/RPS 0.12 0.14 0.14 0.17 0.16 0.13 0.09 21.12%
P/EPS 3.71 3.59 3.07 6.40 5.51 3.73 4.88 -16.68%
EY 26.95 27.83 32.62 15.63 18.15 26.82 20.51 19.94%
DY 0.00 0.00 0.00 6.25 0.00 0.00 0.00 -
P/NAPS 0.48 0.54 0.59 0.67 0.66 0.52 0.38 16.83%

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