[CHUAN] YoY Cumulative 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- -82.54%
YoY- 0.24%
Quarter Report
Latest QR
Upcoming QR
CHUAN's Result
CHUAN's Financial Summary
View:
Show?
Cumulative Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 177,256 171,501 149,035 129,284 114,949 171,944 152,641 2.52%
PBT 4,913 2,102 9,173 3,686 3,879 7,398 2,246 13.92%
Tax -1,159 -1,043 -1,823 -964 -1,280 -2,084 -688 9.07%
NP 3,754 1,059 7,350 2,722 2,599 5,314 1,558 15.77%
-
NP to SH 3,500 814 7,025 2,510 2,504 5,186 1,546 14.57%
-
Tax Rate 23.59% 49.62% 19.87% 26.15% 33.00% 28.17% 30.63% -
Total Cost 173,502 170,442 141,685 126,562 112,350 166,630 151,083 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 - - - - - - 1,344 -
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 2.15% 0.54% 4.83% 1.94% 2.11% 5.11% 1.67% -
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 105.85 103.24 89.10 103.02 91.81 137.26 340.63 -17.68%
EPS 2.09 0.49 4.20 2.00 2.00 4.14 3.45 -8.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.00 -
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 105.09 101.68 88.36 76.65 68.15 101.94 90.50 2.52%
EPS 2.08 0.48 4.16 1.49 1.48 3.07 0.92 14.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.80 -
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 0.39 0.47 0.56 0.43 0.22 0.23 0.15 17.24%
P/EPS 19.86 100.00 11.90 22.00 10.00 7.49 14.49 5.38%
EY 5.04 1.00 8.40 4.55 10.00 13.35 6.90 -5.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 6.00 -
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 0.44 0.44 0.58 0.38 0.28 0.20 0.16 18.34%
P/EPS 22.25 91.84 12.26 19.50 13.00 6.76 15.65 6.03%
EY 4.49 1.09 8.16 5.13 7.69 14.79 6.39 -5.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 5.56 -
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