[CHUAN] QoQ Annualized Quarter Result on 31-Dec-2012 [#4]

Stock
[CHUAN] CHUAN HUAT RESOURCES BHD
Announcement Date
26-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 21.93%
YoY- -27.35%
Quarter Report
Latest QR
Upcoming QR
CHUAN's Result
CHUAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 685,512 718,852 709,024 708,317 719,245 726,610 686,004 -0.04%
PBT 14,844 19,928 19,652 16,285 16,589 15,244 8,408 46.02%
Tax -3,722 -4,652 -4,636 -2,990 -5,409 -4,880 -4,172 -7.32%
NP 11,121 15,276 15,016 13,295 11,180 10,364 4,236 90.19%
-
NP to SH 10,157 14,252 14,000 12,190 9,997 8,914 3,256 113.34%
-
Tax Rate 25.07% 23.34% 23.59% 18.36% 32.61% 32.01% 49.62% -
Total Cost 674,390 703,576 694,008 695,022 708,065 716,246 681,768 -0.72%
-
Net Worth 163,720 165,604 162,440 158,732 153,633 155,243 151,171 5.45%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 163,720 165,604 162,440 158,732 153,633 155,243 151,171 5.45%
NOSH 167,061 167,276 167,464 167,087 166,993 166,928 166,122 0.37%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 1.62% 2.13% 2.12% 1.88% 1.55% 1.43% 0.62% -
ROE 6.20% 8.61% 8.62% 7.68% 6.51% 5.74% 2.15% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 410.34 429.74 423.39 423.92 430.70 435.28 412.95 -0.42%
EPS 6.08 8.52 8.36 7.29 5.99 5.34 1.96 112.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.98 0.99 0.97 0.95 0.92 0.93 0.91 5.05%
Adjusted Per Share Value based on latest NOSH - 167,229
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 406.42 426.19 420.36 419.94 426.42 430.79 406.71 -0.04%
EPS 6.02 8.45 8.30 7.23 5.93 5.28 1.93 113.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9707 0.9818 0.9631 0.9411 0.9109 0.9204 0.8963 5.45%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.46 0.485 0.415 0.40 0.43 0.47 0.49 -
P/RPS 0.11 0.11 0.10 0.09 0.10 0.11 0.12 -5.63%
P/EPS 7.57 5.69 4.96 5.48 7.18 8.80 25.00 -54.87%
EY 13.22 17.57 20.14 18.24 13.92 11.36 4.00 121.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.49 0.43 0.42 0.47 0.51 0.54 -8.83%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 29/11/13 30/08/13 28/05/13 26/02/13 27/11/12 28/08/12 25/05/12 -
Price 0.47 0.46 0.465 0.52 0.38 0.43 0.45 -
P/RPS 0.11 0.11 0.11 0.12 0.09 0.10 0.11 0.00%
P/EPS 7.73 5.40 5.56 7.13 6.35 8.05 22.96 -51.57%
EY 12.94 18.52 17.98 14.03 15.75 12.42 4.36 106.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.46 0.48 0.55 0.41 0.46 0.49 -1.36%

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