[CHUAN] YoY TTM Result on 31-Mar-2009 [#1]

Stock
[CHUAN] CHUAN HUAT RESOURCES BHD
Announcement Date
27-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -11.77%
YoY- 67.06%
Quarter Report
Latest QR
Upcoming QR
CHUAN's Result
CHUAN's Financial Summary
View:
Show?
TTM Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 665,237 571,334 528,889 637,195 620,267 586,335 425,163 7.73%
PBT 16,992 26,780 20,708 29,212 17,817 8,387 -2,095 -
Tax -5,209 -6,442 -5,609 -8,450 -5,165 -2,888 -643 41.67%
NP 11,783 20,338 15,099 20,762 12,652 5,499 -2,738 -
-
NP to SH 10,568 19,137 14,394 20,111 12,038 5,965 -2,117 -
-
Tax Rate 30.66% 24.06% 27.09% 28.93% 28.99% 34.43% - -
Total Cost 653,454 550,996 513,790 616,433 607,615 580,836 427,901 7.30%
-
Net Worth 151,171 145,517 125,500 118,939 101,465 92,311 86,521 9.73%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div 5,839 5,835 1,878 1,863 - - - -
Div Payout % 55.25% 30.49% 13.05% 9.27% - - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 151,171 145,517 125,500 118,939 101,465 92,311 86,521 9.73%
NOSH 166,122 167,261 125,500 125,200 125,265 44,811 44,829 24.37%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 1.77% 3.56% 2.85% 3.26% 2.04% 0.94% -0.64% -
ROE 6.99% 13.15% 11.47% 16.91% 11.86% 6.46% -2.45% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 400.45 341.58 421.43 508.94 495.16 1,308.45 948.40 -13.37%
EPS 6.36 11.44 11.47 16.06 9.61 13.31 -4.72 -
DPS 3.50 3.49 1.50 1.50 0.00 0.00 0.00 -
NAPS 0.91 0.87 1.00 0.95 0.81 2.06 1.93 -11.76%
Adjusted Per Share Value based on latest NOSH - 125,200
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 394.40 338.73 313.56 377.78 367.74 347.62 252.07 7.73%
EPS 6.27 11.35 8.53 11.92 7.14 3.54 -1.26 -
DPS 3.46 3.46 1.11 1.11 0.00 0.00 0.00 -
NAPS 0.8963 0.8627 0.7441 0.7052 0.6016 0.5473 0.513 9.73%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 0.49 0.50 0.44 0.20 0.31 0.50 0.39 -
P/RPS 0.12 0.15 0.10 0.04 0.06 0.04 0.04 20.07%
P/EPS 7.70 4.37 3.84 1.25 3.23 3.76 -8.26 -
EY 12.98 22.88 26.07 80.32 31.00 26.62 -12.11 -
DY 7.14 6.98 3.41 7.50 0.00 0.00 0.00 -
P/NAPS 0.54 0.57 0.44 0.21 0.38 0.24 0.20 17.98%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 25/05/12 26/05/11 31/05/10 27/05/09 26/05/08 31/05/07 29/05/06 -
Price 0.45 0.515 0.39 0.26 0.28 0.54 0.45 -
P/RPS 0.11 0.15 0.09 0.05 0.06 0.04 0.05 14.02%
P/EPS 7.07 4.50 3.40 1.62 2.91 4.06 -9.53 -
EY 14.14 22.22 29.41 61.78 34.32 24.65 -10.49 -
DY 7.78 6.77 3.85 5.77 0.00 0.00 0.00 -
P/NAPS 0.49 0.59 0.39 0.27 0.35 0.26 0.23 13.42%

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