[CHUAN] QoQ Quarter Result on 31-Mar-2012 [#1]

Stock
[CHUAN] CHUAN HUAT RESOURCES BHD
Announcement Date
25-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -63.81%
YoY- -88.41%
Quarter Report
Latest QR
Upcoming QR
CHUAN's Result
CHUAN's Financial Summary
View:
Show?
Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 168,883 176,129 191,804 171,501 181,405 164,752 147,579 9.36%
PBT 3,843 4,820 5,520 2,102 3,999 4,672 6,219 -27.34%
Tax 1,067 -1,617 -1,397 -1,043 -1,388 -1,043 -1,735 -
NP 4,910 3,203 4,123 1,059 2,611 3,629 4,484 6.20%
-
NP to SH 4,692 3,041 3,643 814 2,249 3,356 4,149 8.50%
-
Tax Rate -27.76% 33.55% 25.31% 49.62% 34.71% 22.32% 27.90% -
Total Cost 163,973 172,926 187,681 170,442 178,794 161,123 143,095 9.45%
-
Net Worth 158,868 153,720 155,412 151,171 150,149 148,599 148,895 4.39%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - 5,839 - - -
Div Payout % - - - - 259.63% - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 158,868 153,720 155,412 151,171 150,149 148,599 148,895 4.39%
NOSH 167,229 167,087 167,110 166,122 166,832 166,965 167,298 -0.02%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 2.91% 1.82% 2.15% 0.62% 1.44% 2.20% 3.04% -
ROE 2.95% 1.98% 2.34% 0.54% 1.50% 2.26% 2.79% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 100.99 105.41 114.78 103.24 108.73 98.67 88.21 9.39%
EPS 2.81 1.82 2.18 0.49 1.35 2.01 2.48 8.64%
DPS 0.00 0.00 0.00 0.00 3.50 0.00 0.00 -
NAPS 0.95 0.92 0.93 0.91 0.90 0.89 0.89 4.42%
Adjusted Per Share Value based on latest NOSH - 166,122
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 100.13 104.42 113.72 101.68 107.55 97.68 87.50 9.36%
EPS 2.78 1.80 2.16 0.48 1.33 1.99 2.46 8.45%
DPS 0.00 0.00 0.00 0.00 3.46 0.00 0.00 -
NAPS 0.9419 0.9114 0.9214 0.8963 0.8902 0.881 0.8828 4.39%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.40 0.43 0.47 0.49 0.45 0.42 0.55 -
P/RPS 0.40 0.41 0.41 0.47 0.41 0.43 0.62 -25.23%
P/EPS 14.26 23.63 21.56 100.00 33.38 20.90 22.18 -25.40%
EY 7.01 4.23 4.64 1.00 3.00 4.79 4.51 34.00%
DY 0.00 0.00 0.00 0.00 7.78 0.00 0.00 -
P/NAPS 0.42 0.47 0.51 0.54 0.50 0.47 0.62 -22.77%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 26/02/13 27/11/12 28/08/12 25/05/12 28/02/12 29/11/11 26/08/11 -
Price 0.52 0.38 0.43 0.45 0.46 0.43 0.48 -
P/RPS 0.51 0.36 0.37 0.44 0.42 0.44 0.54 -3.72%
P/EPS 18.53 20.88 19.72 91.84 34.12 21.39 19.35 -2.83%
EY 5.40 4.79 5.07 1.09 2.93 4.67 5.17 2.93%
DY 0.00 0.00 0.00 0.00 7.61 0.00 0.00 -
P/NAPS 0.55 0.41 0.46 0.49 0.51 0.48 0.54 1.22%

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