[CHUAN] QoQ Annualized Quarter Result on 30-Sep-2008 [#3]

Stock
[CHUAN] CHUAN HUAT RESOURCES BHD
Announcement Date
25-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -13.01%
YoY- 233.35%
Quarter Report
Latest QR
Upcoming QR
CHUAN's Result
CHUAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 499,514 459,796 694,190 745,869 759,108 687,776 600,964 -11.60%
PBT 19,196 15,516 32,731 42,570 47,588 29,592 12,665 31.98%
Tax -5,596 -5,120 -9,254 -12,068 -12,704 -8,336 -3,769 30.17%
NP 13,600 10,396 23,477 30,502 34,884 21,256 8,896 32.74%
-
NP to SH 12,974 10,016 22,793 29,544 33,964 20,744 8,395 33.70%
-
Tax Rate 29.15% 33.00% 28.27% 28.35% 26.70% 28.17% 29.76% -
Total Cost 485,914 449,400 670,713 715,366 724,224 666,520 592,068 -12.35%
-
Net Worth 122,964 118,939 116,589 116,621 112,795 101,465 96,558 17.50%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - 6,895 - - - - -
Div Payout % - - 30.25% - - - - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 122,964 118,939 116,589 116,621 112,795 101,465 96,558 17.50%
NOSH 125,473 125,200 125,365 125,398 125,328 125,265 125,400 0.03%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 2.72% 2.26% 3.38% 4.09% 4.60% 3.09% 1.48% -
ROE 10.55% 8.42% 19.55% 25.33% 30.11% 20.44% 8.69% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 398.10 367.25 553.73 594.80 605.70 549.05 479.23 -11.64%
EPS 10.34 8.00 18.18 23.56 27.10 16.56 6.70 33.58%
DPS 0.00 0.00 5.50 0.00 0.00 0.00 0.00 -
NAPS 0.98 0.95 0.93 0.93 0.90 0.81 0.77 17.45%
Adjusted Per Share Value based on latest NOSH - 125,326
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 296.15 272.60 411.57 442.21 450.06 407.76 356.30 -11.60%
EPS 7.69 5.94 13.51 17.52 20.14 12.30 4.98 33.63%
DPS 0.00 0.00 4.09 0.00 0.00 0.00 0.00 -
NAPS 0.729 0.7052 0.6912 0.6914 0.6687 0.6016 0.5725 17.49%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.35 0.20 0.25 0.26 0.30 0.31 0.28 -
P/RPS 0.09 0.05 0.05 0.04 0.05 0.06 0.06 31.06%
P/EPS 3.38 2.50 1.38 1.10 1.11 1.87 4.18 -13.21%
EY 29.54 40.00 72.73 90.62 90.33 53.42 23.91 15.15%
DY 0.00 0.00 22.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.21 0.27 0.28 0.33 0.38 0.36 0.00%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 28/08/09 27/05/09 24/02/09 25/11/08 26/08/08 26/05/08 26/02/08 -
Price 0.47 0.26 0.18 0.18 0.32 0.28 0.30 -
P/RPS 0.12 0.07 0.03 0.03 0.05 0.05 0.06 58.80%
P/EPS 4.55 3.25 0.99 0.76 1.18 1.69 4.48 1.03%
EY 22.00 30.77 101.01 130.89 84.69 59.14 22.32 -0.95%
DY 0.00 0.00 30.56 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.27 0.19 0.19 0.36 0.35 0.39 14.86%

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