[CHUAN] YoY Cumulative Quarter Result on 30-Sep-2009 [#3]

Stock
[CHUAN] CHUAN HUAT RESOURCES BHD
Announcement Date
25-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 83.44%
YoY- -46.29%
Quarter Report
Latest QR
Upcoming QR
CHUAN's Result
CHUAN's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 539,434 461,366 412,478 381,694 559,402 464,126 399,235 5.13%
PBT 12,442 20,064 18,113 17,169 31,928 10,116 4,452 18.66%
Tax -4,057 -4,601 -5,033 -4,721 -9,051 -3,021 -2,096 11.62%
NP 8,385 15,463 13,080 12,448 22,877 7,095 2,356 23.53%
-
NP to SH 7,498 14,530 12,288 11,900 22,158 6,647 2,639 18.99%
-
Tax Rate 32.61% 22.93% 27.79% 27.50% 28.35% 29.86% 47.08% -
Total Cost 531,049 445,903 399,398 369,246 536,525 457,031 396,879 4.96%
-
Net Worth 153,633 148,811 136,672 125,395 116,621 95,315 89,609 9.39%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - 3,762 - -
Div Payout % - - - - - 56.60% - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 153,633 148,811 136,672 125,395 116,621 95,315 89,609 9.39%
NOSH 166,993 167,203 125,387 125,395 125,398 125,415 44,804 24.49%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 1.55% 3.35% 3.17% 3.26% 4.09% 1.53% 0.59% -
ROE 4.88% 9.76% 8.99% 9.49% 19.00% 6.97% 2.95% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 323.03 275.93 328.96 304.39 446.10 370.07 891.06 -15.54%
EPS 4.49 8.69 9.80 9.49 17.67 5.30 5.89 -4.41%
DPS 0.00 0.00 0.00 0.00 0.00 3.00 0.00 -
NAPS 0.92 0.89 1.09 1.00 0.93 0.76 2.00 -12.12%
Adjusted Per Share Value based on latest NOSH - 125,300
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 319.82 273.53 244.55 226.30 331.66 275.17 236.70 5.13%
EPS 4.45 8.61 7.29 7.06 13.14 3.94 1.56 19.07%
DPS 0.00 0.00 0.00 0.00 0.00 2.23 0.00 -
NAPS 0.9109 0.8823 0.8103 0.7434 0.6914 0.5651 0.5313 9.39%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.43 0.42 0.68 0.44 0.26 0.39 0.44 -
P/RPS 0.13 0.15 0.21 0.14 0.06 0.11 0.05 17.24%
P/EPS 9.58 4.83 6.94 4.64 1.47 7.36 7.47 4.22%
EY 10.44 20.69 14.41 21.57 67.96 13.59 13.39 -4.05%
DY 0.00 0.00 0.00 0.00 0.00 7.69 0.00 -
P/NAPS 0.47 0.47 0.62 0.44 0.28 0.51 0.22 13.47%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 27/11/12 29/11/11 29/11/10 25/11/09 25/11/08 27/11/07 28/11/06 -
Price 0.38 0.43 0.72 0.46 0.18 0.32 0.46 -
P/RPS 0.12 0.16 0.22 0.15 0.04 0.09 0.05 15.69%
P/EPS 8.46 4.95 7.35 4.85 1.02 6.04 7.81 1.34%
EY 11.82 20.21 13.61 20.63 98.17 16.56 12.80 -1.31%
DY 0.00 0.00 0.00 0.00 0.00 9.38 0.00 -
P/NAPS 0.41 0.48 0.66 0.46 0.19 0.42 0.23 10.10%

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