[CHUAN] YoY Quarter Result on 30-Jun-2010 [#2]

Stock
[CHUAN] CHUAN HUAT RESOURCES BHD
Announcement Date
27-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 175.18%
YoY- 73.41%
Quarter Report
Latest QR
Upcoming QR
CHUAN's Result
CHUAN's Financial Summary
View:
Show?
Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 182,170 191,804 147,579 149,993 134,808 207,610 139,174 4.58%
PBT 5,051 5,520 6,219 9,867 5,719 16,396 4,755 1.01%
Tax -1,167 -1,397 -1,735 -2,690 -1,518 -4,268 -1,388 -2.84%
NP 3,884 4,123 4,484 7,177 4,201 12,128 3,367 2.40%
-
NP to SH 3,626 3,643 4,149 6,907 3,983 11,796 3,050 2.92%
-
Tax Rate 23.10% 25.31% 27.90% 27.26% 26.54% 26.03% 29.19% -
Total Cost 178,286 187,681 143,095 142,816 130,607 195,482 135,807 4.63%
-
Net Worth 165,425 155,412 148,895 135,382 122,746 112,820 94,052 9.85%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 165,425 155,412 148,895 135,382 122,746 112,820 94,052 9.85%
NOSH 167,096 167,110 167,298 125,353 125,251 125,356 44,787 24.51%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 2.13% 2.15% 3.04% 4.78% 3.12% 5.84% 2.42% -
ROE 2.19% 2.34% 2.79% 5.10% 3.24% 10.46% 3.24% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 109.02 114.78 88.21 119.66 107.63 165.62 310.75 -16.00%
EPS 2.17 2.18 2.48 5.51 3.18 9.41 6.81 -17.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.99 0.93 0.89 1.08 0.98 0.90 2.10 -11.76%
Adjusted Per Share Value based on latest NOSH - 125,353
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 108.00 113.72 87.50 88.93 79.92 123.09 82.51 4.58%
EPS 2.15 2.16 2.46 4.09 2.36 6.99 1.81 2.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9808 0.9214 0.8828 0.8026 0.7277 0.6689 0.5576 9.85%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 0.485 0.47 0.55 0.41 0.35 0.30 0.59 -
P/RPS 0.44 0.41 0.62 0.34 0.33 0.18 0.19 15.00%
P/EPS 22.35 21.56 22.18 7.44 11.01 3.19 8.66 17.10%
EY 4.47 4.64 4.51 13.44 9.09 31.37 11.54 -14.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.51 0.62 0.38 0.36 0.33 0.28 9.76%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 30/08/13 28/08/12 26/08/11 27/08/10 28/08/09 26/08/08 30/08/07 -
Price 0.46 0.43 0.48 0.56 0.47 0.32 0.38 -
P/RPS 0.42 0.37 0.54 0.47 0.44 0.19 0.12 23.19%
P/EPS 21.20 19.72 19.35 10.16 14.78 3.40 5.58 24.89%
EY 4.72 5.07 5.17 9.84 6.77 29.41 17.92 -19.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.46 0.54 0.52 0.48 0.36 0.18 16.91%

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