[CHUAN] QoQ Annualized Quarter Result on 30-Sep-2007 [#3]

Stock
[CHUAN] CHUAN HUAT RESOURCES BHD
Announcement Date
27-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- -3.52%
YoY- 151.88%
Quarter Report
Latest QR
Upcoming QR
CHUAN's Result
CHUAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 759,108 687,776 600,964 618,834 583,630 610,564 546,552 24.50%
PBT 47,588 29,592 12,665 13,488 14,002 8,984 5,702 311.97%
Tax -12,704 -8,336 -3,769 -4,028 -4,152 -2,752 -2,752 177.50%
NP 34,884 21,256 8,896 9,460 9,850 6,232 2,950 419.82%
-
NP to SH 33,964 20,744 8,395 8,862 9,186 6,184 3,630 344.63%
-
Tax Rate 26.70% 28.17% 29.76% 29.86% 29.65% 30.63% 48.26% -
Total Cost 724,224 666,520 592,068 609,374 573,780 604,332 543,602 21.09%
-
Net Worth 112,795 101,465 96,558 95,315 94,008 92,311 90,391 15.92%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - 5,016 2,685 5,377 - -
Div Payout % - - - 56.60% 29.24% 86.96% - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 112,795 101,465 96,558 95,315 94,008 92,311 90,391 15.92%
NOSH 125,328 125,265 125,400 125,415 44,766 44,811 44,748 98.81%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 4.60% 3.09% 1.48% 1.53% 1.69% 1.02% 0.54% -
ROE 30.11% 20.44% 8.69% 9.30% 9.77% 6.70% 4.02% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 605.70 549.05 479.23 493.43 1,303.73 1,362.51 1,221.39 -37.37%
EPS 27.10 16.56 6.70 7.07 20.52 13.80 8.11 123.67%
DPS 0.00 0.00 0.00 4.00 6.00 12.00 0.00 -
NAPS 0.90 0.81 0.77 0.76 2.10 2.06 2.02 -41.69%
Adjusted Per Share Value based on latest NOSH - 125,243
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 450.06 407.76 356.30 366.89 346.02 361.99 324.04 24.50%
EPS 20.14 12.30 4.98 5.25 5.45 3.67 2.15 344.97%
DPS 0.00 0.00 0.00 2.97 1.59 3.19 0.00 -
NAPS 0.6687 0.6016 0.5725 0.5651 0.5574 0.5473 0.5359 15.91%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.30 0.31 0.28 0.39 0.59 0.50 0.40 -
P/RPS 0.05 0.06 0.06 0.08 0.05 0.04 0.03 40.61%
P/EPS 1.11 1.87 4.18 5.52 2.88 3.62 4.93 -63.02%
EY 90.33 53.42 23.91 18.12 34.78 27.60 20.28 170.95%
DY 0.00 0.00 0.00 10.26 10.17 24.00 0.00 -
P/NAPS 0.33 0.38 0.36 0.51 0.28 0.24 0.20 39.67%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 26/08/08 26/05/08 26/02/08 27/11/07 30/08/07 31/05/07 27/02/07 -
Price 0.32 0.28 0.30 0.32 0.38 0.54 0.54 -
P/RPS 0.05 0.05 0.06 0.06 0.03 0.04 0.04 16.05%
P/EPS 1.18 1.69 4.48 4.53 1.85 3.91 6.66 -68.48%
EY 84.69 59.14 22.32 22.08 54.00 25.56 15.02 217.12%
DY 0.00 0.00 0.00 12.50 15.79 22.22 0.00 -
P/NAPS 0.36 0.35 0.39 0.42 0.18 0.26 0.27 21.16%

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