[CHUAN] QoQ Annualized Quarter Result on 31-Dec-2015 [#4]

Stock
[CHUAN] CHUAN HUAT RESOURCES BHD
Announcement Date
26-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- -217.83%
YoY- -107.08%
Quarter Report
Latest QR
Upcoming QR
CHUAN's Result
CHUAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 642,024 645,686 574,088 663,131 685,250 725,164 854,736 -17.32%
PBT 14,433 16,594 2,780 -938 4,152 8,354 6,464 70.58%
Tax -3,449 -4,298 -136 -623 -2,677 -3,410 -3,652 -3.73%
NP 10,984 12,296 2,644 -1,561 1,474 4,944 2,812 147.41%
-
NP to SH 10,698 11,842 2,620 -1,513 1,284 4,484 1,908 214.61%
-
Tax Rate 23.90% 25.90% 4.89% - 64.47% 40.82% 56.50% -
Total Cost 631,040 633,390 571,444 664,692 683,776 720,220 851,924 -18.08%
-
Net Worth 261,285 259,751 253,005 252,166 252,372 245,950 240,144 5.76%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 261,285 259,751 253,005 252,166 252,372 245,950 240,144 5.76%
NOSH 168,571 168,669 168,669 168,111 166,034 167,313 164,482 1.64%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 1.71% 1.90% 0.46% -0.24% 0.22% 0.68% 0.33% -
ROE 4.09% 4.56% 1.04% -0.60% 0.51% 1.82% 0.79% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 380.86 382.81 340.36 394.46 412.72 433.42 519.65 -18.66%
EPS 6.35 7.02 1.56 -0.90 0.77 2.68 1.16 209.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.55 1.54 1.50 1.50 1.52 1.47 1.46 4.05%
Adjusted Per Share Value based on latest NOSH - 168,435
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 380.64 382.81 340.36 393.15 406.27 429.93 506.75 -17.32%
EPS 6.34 7.02 1.55 -0.90 0.76 2.66 1.13 214.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5491 1.54 1.50 1.495 1.4963 1.4582 1.4238 5.76%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.50 0.41 0.47 0.51 0.47 0.50 0.525 -
P/RPS 0.13 0.11 0.14 0.13 0.11 0.12 0.10 19.05%
P/EPS 7.88 5.84 30.26 -56.67 60.78 18.66 45.26 -68.72%
EY 12.69 17.12 3.30 -1.76 1.65 5.36 2.21 219.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.27 0.31 0.34 0.31 0.34 0.36 -7.53%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/11/16 29/08/16 26/05/16 26/02/16 27/11/15 27/08/15 26/05/15 -
Price 0.50 0.44 0.43 0.44 0.48 0.49 0.585 -
P/RPS 0.13 0.11 0.13 0.11 0.12 0.11 0.11 11.74%
P/EPS 7.88 6.27 27.68 -48.89 62.07 18.28 50.43 -70.89%
EY 12.69 15.96 3.61 -2.05 1.61 5.47 1.98 243.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.29 0.29 0.29 0.32 0.33 0.40 -13.78%

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