[CHUAN] QoQ Annualized Quarter Result on 31-Mar-2010 [#1]

Stock
[CHUAN] CHUAN HUAT RESOURCES BHD
Announcement Date
31-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -30.18%
YoY- 0.24%
Quarter Report
Latest QR
Upcoming QR
CHUAN's Result
CHUAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 551,583 549,970 558,554 517,136 514,217 508,925 499,514 6.81%
PBT 21,293 24,150 27,106 14,744 20,901 22,892 19,196 7.13%
Tax -5,583 -6,710 -7,308 -3,856 -5,930 -6,294 -5,596 -0.15%
NP 15,710 17,440 19,798 10,888 14,971 16,597 13,600 10.06%
-
NP to SH 14,622 16,384 18,834 10,040 14,379 15,866 12,974 8.27%
-
Tax Rate 26.22% 27.78% 26.96% 26.15% 28.37% 27.49% 29.15% -
Total Cost 535,873 532,530 538,756 506,248 499,246 492,328 485,914 6.72%
-
Net Worth 138,700 136,672 135,424 129,264 127,869 125,395 122,964 8.33%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 5,848 - - - 1,880 - - -
Div Payout % 40.00% - - - 13.08% - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 138,700 136,672 135,424 129,264 127,869 125,395 122,964 8.33%
NOSH 167,108 125,387 125,392 125,500 125,361 125,395 125,473 20.98%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 2.85% 3.17% 3.54% 2.11% 2.91% 3.26% 2.72% -
ROE 10.54% 11.99% 13.91% 7.77% 11.25% 12.65% 10.55% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 330.07 438.62 445.44 412.06 410.19 405.86 398.10 -11.71%
EPS 8.75 13.07 15.02 8.00 11.47 12.65 10.34 -10.50%
DPS 3.50 0.00 0.00 0.00 1.50 0.00 0.00 -
NAPS 0.83 1.09 1.08 1.03 1.02 1.00 0.98 -10.45%
Adjusted Per Share Value based on latest NOSH - 125,500
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 327.02 326.06 331.15 306.60 304.87 301.73 296.15 6.81%
EPS 8.67 9.71 11.17 5.95 8.52 9.41 7.69 8.30%
DPS 3.47 0.00 0.00 0.00 1.11 0.00 0.00 -
NAPS 0.8223 0.8103 0.8029 0.7664 0.7581 0.7434 0.729 8.33%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.65 0.68 0.41 0.44 0.46 0.44 0.35 -
P/RPS 0.20 0.16 0.09 0.11 0.11 0.11 0.09 70.04%
P/EPS 7.43 5.20 2.73 5.50 4.01 3.48 3.38 68.82%
EY 13.46 19.22 36.63 18.18 24.93 28.76 29.54 -40.70%
DY 5.38 0.00 0.00 0.00 3.26 0.00 0.00 -
P/NAPS 0.78 0.62 0.38 0.43 0.45 0.44 0.36 67.20%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 25/02/11 29/11/10 27/08/10 31/05/10 23/02/10 25/11/09 28/08/09 -
Price 0.56 0.72 0.56 0.39 0.51 0.46 0.47 -
P/RPS 0.17 0.16 0.13 0.09 0.12 0.11 0.12 26.05%
P/EPS 6.40 5.51 3.73 4.88 4.45 3.64 4.55 25.46%
EY 15.63 18.15 26.82 20.51 22.49 27.51 22.00 -20.33%
DY 6.25 0.00 0.00 0.00 2.94 0.00 0.00 -
P/NAPS 0.67 0.66 0.52 0.38 0.50 0.46 0.48 24.82%

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