[CHUAN] YoY Cumulative Quarter Result on 31-Dec-2013 [#4]

Stock
[CHUAN] CHUAN HUAT RESOURCES BHD
Announcement Date
26-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 23.54%
YoY- -22.8%
Quarter Report
Latest QR
Upcoming QR
CHUAN's Result
CHUAN's Financial Summary
View:
Show?
Cumulative Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 646,000 663,131 708,732 693,220 708,317 642,771 551,583 2.66%
PBT 13,498 -938 5,516 11,585 16,285 24,063 21,293 -7.30%
Tax -3,452 -623 16,457 -1,532 -2,990 -5,989 -5,583 -7.69%
NP 10,046 -1,561 21,973 10,053 13,295 18,074 15,710 -7.17%
-
NP to SH 9,986 -1,513 21,367 9,411 12,190 16,779 14,622 -6.15%
-
Tax Rate 25.57% - -298.35% 13.22% 18.36% 24.89% 26.22% -
Total Cost 635,954 664,692 686,759 683,167 695,022 624,697 535,873 2.89%
-
Net Worth 264,811 252,166 244,126 165,486 158,732 150,431 138,700 11.36%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - - 5,850 5,848 -
Div Payout % - - - - - 34.87% 40.00% -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 264,811 252,166 244,126 165,486 158,732 150,431 138,700 11.36%
NOSH 168,669 168,111 167,210 167,158 167,087 167,145 167,108 0.15%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 1.56% -0.24% 3.10% 1.45% 1.88% 2.81% 2.85% -
ROE 3.77% -0.60% 8.75% 5.69% 7.68% 11.15% 10.54% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 383.00 394.46 423.86 414.71 423.92 384.56 330.07 2.50%
EPS 5.92 -0.90 12.78 5.63 7.29 10.04 8.75 -6.29%
DPS 0.00 0.00 0.00 0.00 0.00 3.50 3.50 -
NAPS 1.57 1.50 1.46 0.99 0.95 0.90 0.83 11.19%
Adjusted Per Share Value based on latest NOSH - 167,570
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 383.00 393.15 420.19 410.99 419.94 381.08 327.02 2.66%
EPS 5.92 -0.90 12.67 5.58 7.23 9.95 8.67 -6.15%
DPS 0.00 0.00 0.00 0.00 0.00 3.47 3.47 -
NAPS 1.57 1.495 1.4474 0.9811 0.9411 0.8919 0.8223 11.37%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.48 0.51 0.52 0.445 0.40 0.45 0.65 -
P/RPS 0.13 0.13 0.12 0.11 0.09 0.12 0.20 -6.92%
P/EPS 8.11 -56.67 4.07 7.90 5.48 4.48 7.43 1.46%
EY 12.33 -1.76 24.57 12.65 18.24 22.31 13.46 -1.44%
DY 0.00 0.00 0.00 0.00 0.00 7.78 5.38 -
P/NAPS 0.31 0.34 0.36 0.45 0.42 0.50 0.78 -14.24%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 28/02/17 26/02/16 27/02/15 26/02/14 26/02/13 28/02/12 25/02/11 -
Price 0.50 0.44 0.55 0.46 0.52 0.46 0.56 -
P/RPS 0.13 0.11 0.13 0.11 0.12 0.12 0.17 -4.36%
P/EPS 8.45 -48.89 4.30 8.17 7.13 4.58 6.40 4.73%
EY 11.84 -2.05 23.23 12.24 14.03 21.82 15.63 -4.51%
DY 0.00 0.00 0.00 0.00 0.00 7.61 6.25 -
P/NAPS 0.32 0.29 0.38 0.46 0.55 0.51 0.67 -11.57%

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