[CHUAN] YoY Cumulative Quarter Result on 30-Jun-2009 [#2]

Stock
[CHUAN] CHUAN HUAT RESOURCES BHD
Announcement Date
28-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 159.07%
YoY- -61.8%
Quarter Report
Latest QR
Upcoming QR
CHUAN's Result
CHUAN's Financial Summary
View:
Show?
Cumulative Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 363,305 296,614 279,277 249,757 379,554 291,815 247,701 6.58%
PBT 7,622 15,392 13,553 9,598 23,794 7,001 2,074 24.20%
Tax -2,440 -3,558 -3,654 -2,798 -6,352 -2,076 -1,265 11.55%
NP 5,182 11,834 9,899 6,800 17,442 4,925 809 36.23%
-
NP to SH 4,457 11,174 9,417 6,487 16,982 4,593 1,045 27.31%
-
Tax Rate 32.01% 23.12% 26.96% 29.15% 26.70% 29.65% 60.99% -
Total Cost 358,123 284,780 269,378 242,957 362,112 286,890 246,892 6.38%
-
Net Worth 155,243 148,875 135,424 122,964 112,795 94,008 88,354 9.83%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - 1,342 - -
Div Payout % - - - - - 29.24% - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 155,243 148,875 135,424 122,964 112,795 94,008 88,354 9.83%
NOSH 166,928 167,275 125,392 125,473 125,328 44,766 44,849 24.46%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 1.43% 3.99% 3.54% 2.72% 4.60% 1.69% 0.33% -
ROE 2.87% 7.51% 6.95% 5.28% 15.06% 4.89% 1.18% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 217.64 177.32 222.72 199.05 302.85 651.87 552.29 -14.36%
EPS 2.67 6.68 7.51 5.17 13.55 10.26 2.33 2.29%
DPS 0.00 0.00 0.00 0.00 0.00 3.00 0.00 -
NAPS 0.93 0.89 1.08 0.98 0.90 2.10 1.97 -11.74%
Adjusted Per Share Value based on latest NOSH - 125,251
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 215.39 175.85 165.58 148.07 225.03 173.01 146.86 6.58%
EPS 2.64 6.62 5.58 3.85 10.07 2.72 0.62 27.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.80 0.00 -
NAPS 0.9204 0.8826 0.8029 0.729 0.6687 0.5574 0.5238 9.84%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.47 0.55 0.41 0.35 0.30 0.59 0.42 -
P/RPS 0.22 0.31 0.18 0.18 0.10 0.09 0.08 18.34%
P/EPS 17.60 8.23 5.46 6.77 2.21 5.75 18.03 -0.40%
EY 5.68 12.15 18.32 14.77 45.17 17.39 5.55 0.38%
DY 0.00 0.00 0.00 0.00 0.00 5.08 0.00 -
P/NAPS 0.51 0.62 0.38 0.36 0.33 0.28 0.21 15.92%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 28/08/12 26/08/11 27/08/10 28/08/09 26/08/08 30/08/07 29/08/06 -
Price 0.43 0.48 0.56 0.47 0.32 0.38 0.41 -
P/RPS 0.20 0.27 0.25 0.24 0.11 0.06 0.07 19.10%
P/EPS 16.10 7.19 7.46 9.09 2.36 3.70 17.60 -1.47%
EY 6.21 13.92 13.41 11.00 42.34 27.00 5.68 1.49%
DY 0.00 0.00 0.00 0.00 0.00 7.89 0.00 -
P/NAPS 0.46 0.54 0.52 0.48 0.36 0.18 0.21 13.94%

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