[CHUAN] QoQ TTM Result on 31-Dec-2020 [#2]

Stock
[CHUAN] CHUAN HUAT RESOURCES BHD
Announcement Date
24-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Dec-2020 [#2]
Profit Trend
QoQ- 38.59%
YoY- -35.3%
Quarter Report
Latest QR
Upcoming QR
CHUAN's Result
CHUAN's Financial Summary
View:
Show?
TTM Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 571,801 634,071 563,039 553,827 552,065 607,275 724,327 -14.57%
PBT 18,565 16,464 3,899 -6,774 -11,897 -15,597 -8,704 -
Tax -2,461 -1,801 -1,852 -669 -315 -52 -93 786.24%
NP 16,104 14,663 2,047 -7,443 -12,212 -15,649 -8,797 -
-
NP to SH 16,174 14,894 2,340 -6,635 -10,805 -14,082 -7,738 -
-
Tax Rate 13.26% 10.94% 47.50% - - - - -
Total Cost 555,697 619,408 560,992 561,270 564,277 622,924 733,124 -16.85%
-
Net Worth 310,352 308,665 301,919 296,858 295,172 295,172 301,919 1.85%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div 6,122 3,069 - - - - - -
Div Payout % 37.86% 20.61% - - - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 310,352 308,665 301,919 296,858 295,172 295,172 301,919 1.85%
NOSH 168,669 168,669 168,669 168,669 168,669 168,669 168,669 0.00%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 2.82% 2.31% 0.36% -1.34% -2.21% -2.58% -1.21% -
ROE 5.21% 4.83% 0.78% -2.24% -3.66% -4.77% -2.56% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 339.01 375.92 333.81 328.35 327.31 360.04 429.43 -14.57%
EPS 9.59 8.83 1.39 -3.93 -6.41 -8.35 -4.59 -
DPS 3.63 1.82 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.84 1.83 1.79 1.76 1.75 1.75 1.79 1.85%
Adjusted Per Share Value based on latest NOSH - 168,669
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 339.01 375.92 333.81 328.35 327.31 360.04 429.43 -14.57%
EPS 9.59 8.83 1.39 -3.93 -6.41 -8.35 -4.59 -
DPS 3.63 1.82 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.84 1.83 1.79 1.76 1.75 1.75 1.79 1.85%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.56 0.50 0.44 0.435 0.28 0.27 0.215 -
P/RPS 0.17 0.13 0.13 0.13 0.09 0.07 0.05 125.94%
P/EPS 5.84 5.66 31.72 -11.06 -4.37 -3.23 -4.69 -
EY 17.12 17.66 3.15 -9.04 -22.88 -30.92 -21.34 -
DY 6.48 3.64 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.27 0.25 0.25 0.16 0.15 0.12 84.09%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 24/11/21 28/09/21 25/05/21 24/02/21 24/11/20 26/08/20 03/07/20 -
Price 0.53 0.57 0.515 0.49 0.345 0.32 0.27 -
P/RPS 0.16 0.15 0.15 0.15 0.11 0.09 0.06 92.18%
P/EPS 5.53 6.46 37.12 -12.46 -5.39 -3.83 -5.89 -
EY 18.09 15.49 2.69 -8.03 -18.57 -26.09 -16.99 -
DY 6.85 3.19 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.31 0.29 0.28 0.20 0.18 0.15 55.13%

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