[CHUAN] YoY 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- 35.9%
YoY- 4.58%
Quarter Report
Latest QR
Upcoming QR
CHUAN's Result
CHUAN's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 176,129 164,752 133,201 131,937 179,848 172,311 151,534 2.53%
PBT 4,820 4,672 4,560 7,571 8,134 3,115 2,378 12.48%
Tax -1,617 -1,043 -1,379 -1,923 -2,699 -945 -831 11.72%
NP 3,203 3,629 3,181 5,648 5,435 2,170 1,547 12.88%
-
NP to SH 3,041 3,356 2,871 5,413 5,176 2,054 1,594 11.35%
-
Tax Rate 33.55% 22.32% 30.24% 25.40% 33.18% 30.34% 34.95% -
Total Cost 172,926 161,123 130,020 126,289 174,413 170,141 149,987 2.39%
-
Net Worth 153,720 148,599 136,654 125,300 116,553 95,185 89,550 9.41%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
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 153,720 148,599 136,654 125,300 116,553 95,185 89,550 9.41%
NOSH 167,087 166,965 125,371 125,300 125,326 125,243 44,775 24.51%
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 1.82% 2.20% 2.39% 4.28% 3.02% 1.26% 1.02% -
ROE 1.98% 2.26% 2.10% 4.32% 4.44% 2.16% 1.78% -
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 105.41 98.67 106.25 105.30 143.50 137.58 338.43 -17.65%
EPS 1.82 2.01 2.29 4.32 4.13 1.64 3.56 -10.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 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 104.42 97.68 78.97 78.22 106.63 102.16 89.84 2.53%
EPS 1.80 1.99 1.70 3.21 3.07 1.22 0.95 11.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9114 0.881 0.8102 0.7429 0.691 0.5643 0.5309 9.41%
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 0.41 0.43 0.64 0.42 0.18 0.28 0.13 21.07%
P/EPS 23.63 20.90 29.69 10.19 6.30 23.78 12.36 11.39%
EY 4.23 4.79 3.37 9.82 15.88 4.21 8.09 -10.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 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 0.36 0.44 0.68 0.44 0.13 0.23 0.14 17.03%
P/EPS 20.88 21.39 31.44 10.65 4.36 19.51 12.92 8.32%
EY 4.79 4.67 3.18 9.39 22.94 5.13 7.74 -7.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 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