[CHUAN] YoY Annualized 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- -80.59%
YoY- -88.41%
Quarter Report
Latest QR
Upcoming QR
CHUAN's Result
CHUAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 854,736 723,356 709,024 686,004 596,140 517,136 459,796 10.88%
PBT 6,464 8,124 19,652 8,408 36,692 14,744 15,516 -13.57%
Tax -3,652 -3,524 -4,636 -4,172 -7,292 -3,856 -5,120 -5.47%
NP 2,812 4,600 15,016 4,236 29,400 10,888 10,396 -19.57%
-
NP to SH 1,908 4,136 14,000 3,256 28,100 10,040 10,016 -24.13%
-
Tax Rate 56.50% 43.38% 23.59% 49.62% 19.87% 26.15% 33.00% -
Total Cost 851,924 718,756 694,008 681,768 566,740 506,248 449,400 11.24%
-
Net Worth 240,144 165,106 162,440 151,171 145,517 129,264 118,939 12.41%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 240,144 165,106 162,440 151,171 145,517 129,264 118,939 12.41%
NOSH 164,482 166,774 167,464 166,122 167,261 125,500 125,200 4.65%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 0.33% 0.64% 2.12% 0.62% 4.93% 2.11% 2.26% -
ROE 0.79% 2.51% 8.62% 2.15% 19.31% 7.77% 8.42% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 519.65 433.73 423.39 412.95 356.41 412.06 367.25 5.95%
EPS 1.16 2.48 8.36 1.96 16.80 8.00 8.00 -27.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.46 0.99 0.97 0.91 0.87 1.03 0.95 7.42%
Adjusted Per Share Value based on latest NOSH - 166,122
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 506.75 428.86 420.36 406.71 353.44 306.60 272.60 10.88%
EPS 1.13 2.45 8.30 1.93 16.66 5.95 5.94 -24.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4238 0.9789 0.9631 0.8963 0.8627 0.7664 0.7052 12.41%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 0.525 0.46 0.415 0.49 0.50 0.44 0.20 -
P/RPS 0.10 0.11 0.10 0.12 0.14 0.11 0.05 12.24%
P/EPS 45.26 18.55 4.96 25.00 2.98 5.50 2.50 62.00%
EY 2.21 5.39 20.14 4.00 33.60 18.18 40.00 -38.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.46 0.43 0.54 0.57 0.43 0.21 9.39%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 26/05/15 28/05/14 28/05/13 25/05/12 26/05/11 31/05/10 27/05/09 -
Price 0.585 0.49 0.465 0.45 0.515 0.39 0.26 -
P/RPS 0.11 0.11 0.11 0.11 0.14 0.09 0.07 7.82%
P/EPS 50.43 19.76 5.56 22.96 3.07 4.88 3.25 57.89%
EY 1.98 5.06 17.98 4.36 32.62 20.51 30.77 -36.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.49 0.48 0.49 0.59 0.38 0.27 6.76%

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