[CHUAN] QoQ Annualized Quarter Result on 30-Jun-2008 [#2]

Stock
[CHUAN] CHUAN HUAT RESOURCES BHD
Announcement Date
26-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 63.73%
YoY- 269.74%
Quarter Report
Latest QR
Upcoming QR
CHUAN's Result
CHUAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 459,796 694,190 745,869 759,108 687,776 600,964 618,834 -17.95%
PBT 15,516 32,731 42,570 47,588 29,592 12,665 13,488 9.77%
Tax -5,120 -9,254 -12,068 -12,704 -8,336 -3,769 -4,028 17.32%
NP 10,396 23,477 30,502 34,884 21,256 8,896 9,460 6.48%
-
NP to SH 10,016 22,793 29,544 33,964 20,744 8,395 8,862 8.49%
-
Tax Rate 33.00% 28.27% 28.35% 26.70% 28.17% 29.76% 29.86% -
Total Cost 449,400 670,713 715,366 724,224 666,520 592,068 609,374 -18.35%
-
Net Worth 118,939 116,589 116,621 112,795 101,465 96,558 95,315 15.89%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div - 6,895 - - - - 5,016 -
Div Payout % - 30.25% - - - - 56.60% -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 118,939 116,589 116,621 112,795 101,465 96,558 95,315 15.89%
NOSH 125,200 125,365 125,398 125,328 125,265 125,400 125,415 -0.11%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 2.26% 3.38% 4.09% 4.60% 3.09% 1.48% 1.53% -
ROE 8.42% 19.55% 25.33% 30.11% 20.44% 8.69% 9.30% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 367.25 553.73 594.80 605.70 549.05 479.23 493.43 -17.85%
EPS 8.00 18.18 23.56 27.10 16.56 6.70 7.07 8.57%
DPS 0.00 5.50 0.00 0.00 0.00 0.00 4.00 -
NAPS 0.95 0.93 0.93 0.90 0.81 0.77 0.76 16.02%
Adjusted Per Share Value based on latest NOSH - 125,356
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 272.18 410.93 441.52 449.36 407.13 355.74 366.32 -17.95%
EPS 5.93 13.49 17.49 20.11 12.28 4.97 5.25 8.45%
DPS 0.00 4.08 0.00 0.00 0.00 0.00 2.97 -
NAPS 0.7041 0.6902 0.6903 0.6677 0.6006 0.5716 0.5642 15.89%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 0.20 0.25 0.26 0.30 0.31 0.28 0.39 -
P/RPS 0.05 0.05 0.04 0.05 0.06 0.06 0.08 -26.87%
P/EPS 2.50 1.38 1.10 1.11 1.87 4.18 5.52 -40.99%
EY 40.00 72.73 90.62 90.33 53.42 23.91 18.12 69.45%
DY 0.00 22.00 0.00 0.00 0.00 0.00 10.26 -
P/NAPS 0.21 0.27 0.28 0.33 0.38 0.36 0.51 -44.62%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 27/05/09 24/02/09 25/11/08 26/08/08 26/05/08 26/02/08 27/11/07 -
Price 0.26 0.18 0.18 0.32 0.28 0.30 0.32 -
P/RPS 0.07 0.03 0.03 0.05 0.05 0.06 0.06 10.81%
P/EPS 3.25 0.99 0.76 1.18 1.69 4.48 4.53 -19.84%
EY 30.77 101.01 130.89 84.69 59.14 22.32 22.08 24.73%
DY 0.00 30.56 0.00 0.00 0.00 0.00 12.50 -
P/NAPS 0.27 0.19 0.19 0.36 0.35 0.39 0.42 -25.49%

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