[CHUAN] QoQ TTM Result on 31-Mar-2011 [#1]

Stock
[CHUAN] CHUAN HUAT RESOURCES BHD
Announcement Date
26-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 30.88%
YoY- 32.95%
Quarter Report
Latest QR
Upcoming QR
CHUAN's Result
CHUAN's Financial Summary
View:
Show?
TTM Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 642,771 600,471 568,920 571,334 551,583 545,338 544,074 11.72%
PBT 24,063 23,244 23,132 26,780 21,293 21,845 24,856 -2.13%
Tax -5,989 -5,151 -5,487 -6,442 -5,583 -6,237 -6,781 -7.92%
NP 18,074 18,093 17,645 20,338 15,710 15,608 18,075 -0.00%
-
NP to SH 16,779 16,864 16,379 19,137 14,622 14,776 17,318 -2.08%
-
Tax Rate 24.89% 22.16% 23.72% 24.06% 26.22% 28.55% 27.28% -
Total Cost 624,697 582,378 551,275 550,996 535,873 529,730 525,999 12.11%
-
Net Worth 150,149 148,599 148,895 145,517 138,372 125,371 125,353 12.74%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 5,839 5,835 5,835 5,835 5,835 1,878 1,878 112.58%
Div Payout % 34.80% 34.60% 35.62% 30.49% 39.91% 12.71% 10.84% -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 150,149 148,599 148,895 145,517 138,372 125,371 125,353 12.74%
NOSH 166,832 166,965 167,298 167,261 166,714 125,371 125,353 20.93%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 2.81% 3.01% 3.10% 3.56% 2.85% 2.86% 3.32% -
ROE 11.17% 11.35% 11.00% 13.15% 10.57% 11.79% 13.82% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 385.28 359.64 340.06 341.58 330.86 434.98 434.03 -7.61%
EPS 10.06 10.10 9.79 11.44 8.77 11.79 13.82 -19.03%
DPS 3.50 3.50 3.49 3.49 3.50 1.50 1.50 75.64%
NAPS 0.90 0.89 0.89 0.87 0.83 1.00 1.00 -6.76%
Adjusted Per Share Value based on latest NOSH - 167,261
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 381.08 356.00 337.30 338.73 327.02 323.32 322.57 11.71%
EPS 9.95 10.00 9.71 11.35 8.67 8.76 10.27 -2.08%
DPS 3.46 3.46 3.46 3.46 3.46 1.11 1.11 112.94%
NAPS 0.8902 0.881 0.8828 0.8627 0.8204 0.7433 0.7432 12.74%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.45 0.42 0.55 0.50 0.65 0.68 0.41 -
P/RPS 0.12 0.12 0.16 0.15 0.20 0.16 0.09 21.07%
P/EPS 4.47 4.16 5.62 4.37 7.41 5.77 2.97 31.23%
EY 22.35 24.05 17.80 22.88 13.49 17.33 33.70 -23.89%
DY 7.78 8.33 6.34 6.98 5.38 2.21 3.66 65.09%
P/NAPS 0.50 0.47 0.62 0.57 0.78 0.68 0.41 14.10%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 28/02/12 29/11/11 26/08/11 26/05/11 25/02/11 29/11/10 27/08/10 -
Price 0.46 0.43 0.48 0.515 0.56 0.72 0.56 -
P/RPS 0.12 0.12 0.14 0.15 0.17 0.17 0.13 -5.18%
P/EPS 4.57 4.26 4.90 4.50 6.38 6.11 4.05 8.36%
EY 21.86 23.49 20.40 22.22 15.66 16.37 24.67 -7.72%
DY 7.61 8.14 7.27 6.77 6.25 2.08 2.68 100.14%
P/NAPS 0.51 0.48 0.54 0.59 0.67 0.72 0.56 -6.02%

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