[CHUAN] YoY Annualized Quarter Result on 31-Mar-2010 [#1]

Stock
[CHUAN] CHUAN HUAT RESOURCES BHD
Announcement Date
31-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -30.18%
YoY- 0.24%
Quarter Report
Latest QR
Upcoming QR
CHUAN's Result
CHUAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 709,024 686,004 596,140 517,136 459,796 687,776 610,564 2.52%
PBT 19,652 8,408 36,692 14,744 15,516 29,592 8,984 13.92%
Tax -4,636 -4,172 -7,292 -3,856 -5,120 -8,336 -2,752 9.07%
NP 15,016 4,236 29,400 10,888 10,396 21,256 6,232 15.77%
-
NP to SH 14,000 3,256 28,100 10,040 10,016 20,744 6,184 14.57%
-
Tax Rate 23.59% 49.62% 19.87% 26.15% 33.00% 28.17% 30.63% -
Total Cost 694,008 681,768 566,740 506,248 449,400 666,520 604,332 2.33%
-
Net Worth 162,440 151,171 145,517 129,264 118,939 101,465 92,311 9.86%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - - - - - 5,377 -
Div Payout % - - - - - - 86.96% -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 162,440 151,171 145,517 129,264 118,939 101,465 92,311 9.86%
NOSH 167,464 166,122 167,261 125,500 125,200 125,265 44,811 24.54%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 2.12% 0.62% 4.93% 2.11% 2.26% 3.09% 1.02% -
ROE 8.62% 2.15% 19.31% 7.77% 8.42% 20.44% 6.70% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 423.39 412.95 356.41 412.06 367.25 549.05 1,362.51 -17.68%
EPS 8.36 1.96 16.80 8.00 8.00 16.56 13.80 -8.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 12.00 -
NAPS 0.97 0.91 0.87 1.03 0.95 0.81 2.06 -11.78%
Adjusted Per Share Value based on latest NOSH - 125,500
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 420.36 406.71 353.44 306.60 272.60 407.76 361.99 2.52%
EPS 8.30 1.93 16.66 5.95 5.94 12.30 3.67 14.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.19 -
NAPS 0.9631 0.8963 0.8627 0.7664 0.7052 0.6016 0.5473 9.86%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 0.415 0.49 0.50 0.44 0.20 0.31 0.50 -
P/RPS 0.10 0.12 0.14 0.11 0.05 0.06 0.04 16.48%
P/EPS 4.96 25.00 2.98 5.50 2.50 1.87 3.62 5.38%
EY 20.14 4.00 33.60 18.18 40.00 53.42 27.60 -5.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 24.00 -
P/NAPS 0.43 0.54 0.57 0.43 0.21 0.38 0.24 10.19%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 28/05/13 25/05/12 26/05/11 31/05/10 27/05/09 26/05/08 31/05/07 -
Price 0.465 0.45 0.515 0.39 0.26 0.28 0.54 -
P/RPS 0.11 0.11 0.14 0.09 0.07 0.05 0.04 18.34%
P/EPS 5.56 22.96 3.07 4.88 3.25 1.69 3.91 6.03%
EY 17.98 4.36 32.62 20.51 30.77 59.14 25.56 -5.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 22.22 -
P/NAPS 0.48 0.49 0.59 0.38 0.27 0.35 0.26 10.74%

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