[CHUAN] QoQ Annualized Quarter Result on 31-Mar-2017 [#1]

Stock
[CHUAN] CHUAN HUAT RESOURCES BHD
Announcement Date
26-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- 17.4%
YoY- 347.48%
Quarter Report
Latest QR
Upcoming QR
CHUAN's Result
CHUAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 688,188 666,230 621,134 648,468 646,000 642,024 645,686 4.32%
PBT 10,349 12,109 13,130 19,876 13,498 14,433 16,594 -26.94%
Tax -3,761 -4,842 -5,250 -7,072 -3,452 -3,449 -4,298 -8.49%
NP 6,588 7,266 7,880 12,804 10,046 10,984 12,296 -33.95%
-
NP to SH 6,127 6,353 6,874 11,724 9,986 10,698 11,842 -35.47%
-
Tax Rate 36.34% 39.99% 39.98% 35.58% 25.57% 23.90% 25.90% -
Total Cost 681,600 658,964 613,254 635,664 635,954 631,040 633,390 4.99%
-
Net Worth 271,558 269,872 271,558 268,185 264,811 261,285 259,751 2.99%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 271,558 269,872 271,558 268,185 264,811 261,285 259,751 2.99%
NOSH 168,669 168,669 168,669 168,669 168,669 168,571 168,669 0.00%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 0.96% 1.09% 1.27% 1.97% 1.56% 1.71% 1.90% -
ROE 2.26% 2.35% 2.53% 4.37% 3.77% 4.09% 4.56% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 408.01 394.99 368.25 384.46 383.00 380.86 382.81 4.32%
EPS 3.63 3.77 4.08 6.96 5.92 6.35 7.02 -35.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.61 1.60 1.61 1.59 1.57 1.55 1.54 2.99%
Adjusted Per Share Value based on latest NOSH - 168,669
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 407.37 394.38 367.68 383.86 382.40 380.05 382.22 4.32%
EPS 3.63 3.76 4.07 6.94 5.91 6.33 7.01 -35.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6075 1.5975 1.6075 1.5875 1.5676 1.5467 1.5376 2.99%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 0.48 0.525 0.65 0.52 0.48 0.50 0.41 -
P/RPS 0.12 0.13 0.18 0.14 0.13 0.13 0.11 5.95%
P/EPS 13.21 13.94 15.95 7.48 8.11 7.88 5.84 72.06%
EY 7.57 7.17 6.27 13.37 12.33 12.69 17.12 -41.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.33 0.40 0.33 0.31 0.32 0.27 7.25%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 23/02/18 29/11/17 29/08/17 26/05/17 28/02/17 30/11/16 29/08/16 -
Price 0.485 0.50 0.56 0.55 0.50 0.50 0.44 -
P/RPS 0.12 0.13 0.15 0.14 0.13 0.13 0.11 5.95%
P/EPS 13.35 13.27 13.74 7.91 8.45 7.88 6.27 65.27%
EY 7.49 7.53 7.28 12.64 11.84 12.69 15.96 -39.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.31 0.35 0.35 0.32 0.32 0.29 2.27%

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