[CHUAN] QoQ Quarter Result on 31-Mar-2009 [#1]

Stock
[CHUAN] CHUAN HUAT RESOURCES BHD
Announcement Date
27-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 294.33%
YoY- -51.72%
Quarter Report
Latest QR
Upcoming QR
CHUAN's Result
CHUAN's Financial Summary
View:
Show?
Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 132,523 131,937 134,808 114,949 134,788 179,848 207,610 -25.80%
PBT 3,732 7,571 5,719 3,879 803 8,134 16,396 -62.61%
Tax -1,209 -1,923 -1,518 -1,280 -203 -2,699 -4,268 -56.76%
NP 2,523 5,648 4,201 2,599 600 5,435 12,128 -64.79%
-
NP to SH 2,479 5,413 3,983 2,504 635 5,176 11,796 -64.55%
-
Tax Rate 32.40% 25.40% 26.54% 33.00% 25.28% 33.18% 26.03% -
Total Cost 130,000 126,289 130,607 112,350 134,188 174,413 195,482 -23.75%
-
Net Worth 127,706 125,300 122,746 118,939 115,561 116,553 112,820 8.58%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 1,878 - - - 1,863 - - -
Div Payout % 75.76% - - - 293.53% - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 127,706 125,300 122,746 118,939 115,561 116,553 112,820 8.58%
NOSH 125,202 125,300 125,251 125,200 124,259 125,326 125,356 -0.08%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 1.90% 4.28% 3.12% 2.26% 0.45% 3.02% 5.84% -
ROE 1.94% 4.32% 3.24% 2.11% 0.55% 4.44% 10.46% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 105.85 105.30 107.63 91.81 108.47 143.50 165.62 -25.74%
EPS 1.98 4.32 3.18 2.00 0.51 4.13 9.41 -64.52%
DPS 1.50 0.00 0.00 0.00 1.50 0.00 0.00 -
NAPS 1.02 1.00 0.98 0.95 0.93 0.93 0.90 8.67%
Adjusted Per Share Value based on latest NOSH - 125,200
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 78.57 78.22 79.92 68.15 79.91 106.63 123.09 -25.80%
EPS 1.47 3.21 2.36 1.48 0.38 3.07 6.99 -64.53%
DPS 1.11 0.00 0.00 0.00 1.11 0.00 0.00 -
NAPS 0.7571 0.7429 0.7277 0.7052 0.6851 0.691 0.6689 8.58%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.46 0.44 0.35 0.20 0.25 0.26 0.30 -
P/RPS 0.43 0.42 0.33 0.22 0.23 0.18 0.18 78.41%
P/EPS 23.23 10.19 11.01 10.00 48.92 6.30 3.19 274.34%
EY 4.30 9.82 9.09 10.00 2.04 15.88 31.37 -73.31%
DY 3.26 0.00 0.00 0.00 6.00 0.00 0.00 -
P/NAPS 0.45 0.44 0.36 0.21 0.27 0.28 0.33 22.90%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 23/02/10 25/11/09 28/08/09 27/05/09 24/02/09 25/11/08 26/08/08 -
Price 0.51 0.46 0.47 0.26 0.18 0.18 0.32 -
P/RPS 0.48 0.44 0.44 0.28 0.17 0.13 0.19 85.17%
P/EPS 25.76 10.65 14.78 13.00 35.22 4.36 3.40 284.33%
EY 3.88 9.39 6.77 7.69 2.84 22.94 29.41 -73.98%
DY 2.94 0.00 0.00 0.00 8.33 0.00 0.00 -
P/NAPS 0.50 0.46 0.48 0.27 0.19 0.19 0.36 24.40%

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