[CHUAN] QoQ Annualized Quarter Result on 30-Jun-2007 [#2]

Stock
[CHUAN] CHUAN HUAT RESOURCES BHD
Announcement Date
30-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 48.54%
YoY- 339.52%
Quarter Report
Latest QR
Upcoming QR
CHUAN's Result
CHUAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 687,776 600,964 618,834 583,630 610,564 546,552 532,313 18.60%
PBT 29,592 12,665 13,488 14,002 8,984 5,702 5,936 191.53%
Tax -8,336 -3,769 -4,028 -4,152 -2,752 -2,752 -2,794 107.10%
NP 21,256 8,896 9,460 9,850 6,232 2,950 3,141 257.35%
-
NP to SH 20,744 8,395 8,862 9,186 6,184 3,630 3,518 226.03%
-
Tax Rate 28.17% 29.76% 29.86% 29.65% 30.63% 48.26% 47.07% -
Total Cost 666,520 592,068 609,374 573,780 604,332 543,602 529,172 16.61%
-
Net Worth 101,465 96,558 95,315 94,008 92,311 90,391 89,609 8.62%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - - 5,016 2,685 5,377 - - -
Div Payout % - - 56.60% 29.24% 86.96% - - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 101,465 96,558 95,315 94,008 92,311 90,391 89,609 8.62%
NOSH 125,265 125,400 125,415 44,766 44,811 44,748 44,804 98.33%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 3.09% 1.48% 1.53% 1.69% 1.02% 0.54% 0.59% -
ROE 20.44% 8.69% 9.30% 9.77% 6.70% 4.02% 3.93% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 549.05 479.23 493.43 1,303.73 1,362.51 1,221.39 1,188.07 -40.19%
EPS 16.56 6.70 7.07 20.52 13.80 8.11 7.85 64.41%
DPS 0.00 0.00 4.00 6.00 12.00 0.00 0.00 -
NAPS 0.81 0.77 0.76 2.10 2.06 2.02 2.00 -45.23%
Adjusted Per Share Value based on latest NOSH - 44,787
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 407.76 356.30 366.89 346.02 361.99 324.04 315.59 18.60%
EPS 12.30 4.98 5.25 5.45 3.67 2.15 2.09 225.61%
DPS 0.00 0.00 2.97 1.59 3.19 0.00 0.00 -
NAPS 0.6016 0.5725 0.5651 0.5574 0.5473 0.5359 0.5313 8.62%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 0.31 0.28 0.39 0.59 0.50 0.40 0.44 -
P/RPS 0.06 0.06 0.08 0.05 0.04 0.03 0.04 31.00%
P/EPS 1.87 4.18 5.52 2.88 3.62 4.93 5.60 -51.83%
EY 53.42 23.91 18.12 34.78 27.60 20.28 17.85 107.53%
DY 0.00 0.00 10.26 10.17 24.00 0.00 0.00 -
P/NAPS 0.38 0.36 0.51 0.28 0.24 0.20 0.22 43.91%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 26/05/08 26/02/08 27/11/07 30/08/07 31/05/07 27/02/07 28/11/06 -
Price 0.28 0.30 0.32 0.38 0.54 0.54 0.46 -
P/RPS 0.05 0.06 0.06 0.03 0.04 0.04 0.04 16.02%
P/EPS 1.69 4.48 4.53 1.85 3.91 6.66 5.86 -56.31%
EY 59.14 22.32 22.08 54.00 25.56 15.02 17.07 128.78%
DY 0.00 0.00 12.50 15.79 22.22 0.00 0.00 -
P/NAPS 0.35 0.39 0.42 0.18 0.26 0.27 0.23 32.26%

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