[CHUAN] YoY TTM Result on 30-Sep-2013 [#3]

Stock
[CHUAN] CHUAN HUAT RESOURCES BHD
Announcement Date
29-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -17.15%
YoY- 26.3%
Quarter Report
Latest QR
Upcoming QR
CHUAN's Result
CHUAN's Financial Summary
View:
Show?
TTM Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 630,711 695,766 705,990 683,017 720,839 600,471 545,338 2.45%
PBT 6,764 2,369 25,388 14,976 16,441 23,244 21,845 -17.73%
Tax -1,202 -2,091 -878 -1,725 -5,445 -5,151 -6,237 -23.97%
NP 5,562 278 24,510 13,251 10,996 18,093 15,608 -15.78%
-
NP to SH 5,551 59 23,898 12,310 9,747 16,864 14,776 -15.04%
-
Tax Rate 17.77% 88.27% 3.46% 11.52% 33.12% 22.16% 28.55% -
Total Cost 625,149 695,488 681,480 669,766 709,843 582,378 529,730 2.79%
-
Net Worth 260,771 252,477 246,872 166,262 153,720 148,599 125,371 12.96%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - 10,016 5,835 1,878 -
Div Payout % - - - - 102.77% 34.60% 12.71% -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 260,771 252,477 246,872 166,262 153,720 148,599 125,371 12.96%
NOSH 168,669 166,103 169,090 169,655 167,087 166,965 125,371 5.06%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 0.88% 0.04% 3.47% 1.94% 1.53% 3.01% 2.86% -
ROE 2.13% 0.02% 9.68% 7.40% 6.34% 11.35% 11.79% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 374.89 418.87 417.52 402.59 431.41 359.64 434.98 -2.44%
EPS 3.30 0.04 14.13 7.26 5.83 10.10 11.79 -19.10%
DPS 0.00 0.00 0.00 0.00 6.00 3.50 1.50 -
NAPS 1.55 1.52 1.46 0.98 0.92 0.89 1.00 7.57%
Adjusted Per Share Value based on latest NOSH - 169,655
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 373.93 412.50 418.56 404.94 427.37 356.00 323.32 2.45%
EPS 3.29 0.03 14.17 7.30 5.78 10.00 8.76 -15.04%
DPS 0.00 0.00 0.00 0.00 5.94 3.46 1.11 -
NAPS 1.546 1.4969 1.4636 0.9857 0.9114 0.881 0.7433 12.96%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.50 0.47 0.715 0.46 0.43 0.42 0.68 -
P/RPS 0.13 0.11 0.17 0.11 0.10 0.12 0.16 -3.39%
P/EPS 15.15 1,323.20 5.06 6.34 7.37 4.16 5.77 17.43%
EY 6.60 0.08 19.77 15.77 13.57 24.05 17.33 -14.84%
DY 0.00 0.00 0.00 0.00 13.95 8.33 2.21 -
P/NAPS 0.32 0.31 0.49 0.47 0.47 0.47 0.68 -11.79%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/11/16 27/11/15 21/11/14 29/11/13 27/11/12 29/11/11 29/11/10 -
Price 0.50 0.48 0.61 0.47 0.38 0.43 0.72 -
P/RPS 0.13 0.11 0.15 0.12 0.09 0.12 0.17 -4.36%
P/EPS 15.15 1,351.35 4.32 6.48 6.51 4.26 6.11 16.32%
EY 6.60 0.07 23.17 15.44 15.35 23.49 16.37 -14.03%
DY 0.00 0.00 0.00 0.00 15.79 8.14 2.08 -
P/NAPS 0.32 0.32 0.42 0.48 0.41 0.48 0.72 -12.63%

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