[CHUAN] YoY Annualized Quarter Result on 30-Jun-2010 [#2]

Stock
[CHUAN] CHUAN HUAT RESOURCES BHD
Announcement Date
27-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 87.59%
YoY- 45.17%
Quarter Report
Latest QR
Upcoming QR
CHUAN's Result
CHUAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 718,852 726,610 593,228 558,554 499,514 759,108 583,630 3.53%
PBT 19,928 15,244 30,784 27,106 19,196 47,588 14,002 6.05%
Tax -4,652 -4,880 -7,116 -7,308 -5,596 -12,704 -4,152 1.91%
NP 15,276 10,364 23,668 19,798 13,600 34,884 9,850 7.58%
-
NP to SH 14,252 8,914 22,348 18,834 12,974 33,964 9,186 7.58%
-
Tax Rate 23.34% 32.01% 23.12% 26.96% 29.15% 26.70% 29.65% -
Total Cost 703,576 716,246 569,560 538,756 485,914 724,224 573,780 3.45%
-
Net Worth 165,604 155,243 148,875 135,424 122,964 112,795 94,008 9.88%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - - - - - - 2,685 -
Div Payout % - - - - - - 29.24% -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 165,604 155,243 148,875 135,424 122,964 112,795 94,008 9.88%
NOSH 167,276 166,928 167,275 125,392 125,473 125,328 44,766 24.54%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 2.13% 1.43% 3.99% 3.54% 2.72% 4.60% 1.69% -
ROE 8.61% 5.74% 15.01% 13.91% 10.55% 30.11% 9.77% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 429.74 435.28 354.64 445.44 398.10 605.70 1,303.73 -16.87%
EPS 8.52 5.34 13.36 15.02 10.34 27.10 20.52 -13.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 6.00 -
NAPS 0.99 0.93 0.89 1.08 0.98 0.90 2.10 -11.76%
Adjusted Per Share Value based on latest NOSH - 125,353
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 426.19 430.79 351.71 331.15 296.15 450.06 346.02 3.53%
EPS 8.45 5.28 13.25 11.17 7.69 20.14 5.45 7.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.59 -
NAPS 0.9818 0.9204 0.8826 0.8029 0.729 0.6687 0.5574 9.88%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 0.485 0.47 0.55 0.41 0.35 0.30 0.59 -
P/RPS 0.11 0.11 0.16 0.09 0.09 0.05 0.05 14.02%
P/EPS 5.69 8.80 4.12 2.73 3.38 1.11 2.88 12.00%
EY 17.57 11.36 24.29 36.63 29.54 90.33 34.78 -10.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 10.17 -
P/NAPS 0.49 0.51 0.62 0.38 0.36 0.33 0.28 9.76%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 30/08/13 28/08/12 26/08/11 27/08/10 28/08/09 26/08/08 30/08/07 -
Price 0.46 0.43 0.48 0.56 0.47 0.32 0.38 -
P/RPS 0.11 0.10 0.14 0.13 0.12 0.05 0.03 24.15%
P/EPS 5.40 8.05 3.59 3.73 4.55 1.18 1.85 19.52%
EY 18.52 12.42 27.83 26.82 22.00 84.69 54.00 -16.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 15.79 -
P/NAPS 0.46 0.46 0.54 0.52 0.48 0.36 0.18 16.91%

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