[CHUAN] QoQ Quarter Result on 30-Sep-2012 [#3]

Stock
[CHUAN] CHUAN HUAT RESOURCES BHD
Announcement Date
27-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -16.52%
YoY- -9.39%
Quarter Report
Latest QR
Upcoming QR
CHUAN's Result
CHUAN's Financial Summary
View:
Show?
Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 182,170 177,256 168,883 176,129 191,804 171,501 181,405 0.28%
PBT 5,051 4,913 3,843 4,820 5,520 2,102 3,999 16.86%
Tax -1,167 -1,159 1,067 -1,617 -1,397 -1,043 -1,388 -10.92%
NP 3,884 3,754 4,910 3,203 4,123 1,059 2,611 30.34%
-
NP to SH 3,626 3,500 4,692 3,041 3,643 814 2,249 37.53%
-
Tax Rate 23.10% 23.59% -27.76% 33.55% 25.31% 49.62% 34.71% -
Total Cost 178,286 173,502 163,973 172,926 187,681 170,442 178,794 -0.18%
-
Net Worth 165,425 162,440 158,868 153,720 155,412 151,171 150,149 6.67%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - 5,839 -
Div Payout % - - - - - - 259.63% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 165,425 162,440 158,868 153,720 155,412 151,171 150,149 6.67%
NOSH 167,096 167,464 167,229 167,087 167,110 166,122 166,832 0.10%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 2.13% 2.12% 2.91% 1.82% 2.15% 0.62% 1.44% -
ROE 2.19% 2.15% 2.95% 1.98% 2.34% 0.54% 1.50% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 109.02 105.85 100.99 105.41 114.78 103.24 108.73 0.17%
EPS 2.17 2.09 2.81 1.82 2.18 0.49 1.35 37.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.50 -
NAPS 0.99 0.97 0.95 0.92 0.93 0.91 0.90 6.56%
Adjusted Per Share Value based on latest NOSH - 167,087
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 108.00 105.09 100.13 104.42 113.72 101.68 107.55 0.27%
EPS 2.15 2.08 2.78 1.80 2.16 0.48 1.33 37.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.46 -
NAPS 0.9808 0.9631 0.9419 0.9114 0.9214 0.8963 0.8902 6.68%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.485 0.415 0.40 0.43 0.47 0.49 0.45 -
P/RPS 0.44 0.39 0.40 0.41 0.41 0.47 0.41 4.82%
P/EPS 22.35 19.86 14.26 23.63 21.56 100.00 33.38 -23.48%
EY 4.47 5.04 7.01 4.23 4.64 1.00 3.00 30.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 7.78 -
P/NAPS 0.49 0.43 0.42 0.47 0.51 0.54 0.50 -1.33%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 30/08/13 28/05/13 26/02/13 27/11/12 28/08/12 25/05/12 28/02/12 -
Price 0.46 0.465 0.52 0.38 0.43 0.45 0.46 -
P/RPS 0.42 0.44 0.51 0.36 0.37 0.44 0.42 0.00%
P/EPS 21.20 22.25 18.53 20.88 19.72 91.84 34.12 -27.20%
EY 4.72 4.49 5.40 4.79 5.07 1.09 2.93 37.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 7.61 -
P/NAPS 0.46 0.48 0.55 0.41 0.46 0.49 0.51 -6.65%

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