[CHUAN] QoQ Annualized Quarter Result on 31-Dec-2007 [#4]

Stock
[CHUAN] CHUAN HUAT RESOURCES BHD
Announcement Date
26-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- -5.28%
YoY- 131.27%
Quarter Report
Latest QR
Upcoming QR
CHUAN's Result
CHUAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 745,869 759,108 687,776 600,964 618,834 583,630 610,564 14.23%
PBT 42,570 47,588 29,592 12,665 13,488 14,002 8,984 181.31%
Tax -12,068 -12,704 -8,336 -3,769 -4,028 -4,152 -2,752 167.19%
NP 30,502 34,884 21,256 8,896 9,460 9,850 6,232 187.43%
-
NP to SH 29,544 33,964 20,744 8,395 8,862 9,186 6,184 182.85%
-
Tax Rate 28.35% 26.70% 28.17% 29.76% 29.86% 29.65% 30.63% -
Total Cost 715,366 724,224 666,520 592,068 609,374 573,780 604,332 11.86%
-
Net Worth 116,621 112,795 101,465 96,558 95,315 94,008 92,311 16.81%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - - 5,016 2,685 5,377 -
Div Payout % - - - - 56.60% 29.24% 86.96% -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 116,621 112,795 101,465 96,558 95,315 94,008 92,311 16.81%
NOSH 125,398 125,328 125,265 125,400 125,415 44,766 44,811 98.20%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 4.09% 4.60% 3.09% 1.48% 1.53% 1.69% 1.02% -
ROE 25.33% 30.11% 20.44% 8.69% 9.30% 9.77% 6.70% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 594.80 605.70 549.05 479.23 493.43 1,303.73 1,362.51 -42.36%
EPS 23.56 27.10 16.56 6.70 7.07 20.52 13.80 42.70%
DPS 0.00 0.00 0.00 0.00 4.00 6.00 12.00 -
NAPS 0.93 0.90 0.81 0.77 0.76 2.10 2.06 -41.06%
Adjusted Per Share Value based on latest NOSH - 125,343
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 442.21 450.06 407.76 356.30 366.89 346.02 361.99 14.23%
EPS 17.52 20.14 12.30 4.98 5.25 5.45 3.67 182.71%
DPS 0.00 0.00 0.00 0.00 2.97 1.59 3.19 -
NAPS 0.6914 0.6687 0.6016 0.5725 0.5651 0.5574 0.5473 16.81%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.26 0.30 0.31 0.28 0.39 0.59 0.50 -
P/RPS 0.04 0.05 0.06 0.06 0.08 0.05 0.04 0.00%
P/EPS 1.10 1.11 1.87 4.18 5.52 2.88 3.62 -54.70%
EY 90.62 90.33 53.42 23.91 18.12 34.78 27.60 120.42%
DY 0.00 0.00 0.00 0.00 10.26 10.17 24.00 -
P/NAPS 0.28 0.33 0.38 0.36 0.51 0.28 0.24 10.79%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 25/11/08 26/08/08 26/05/08 26/02/08 27/11/07 30/08/07 31/05/07 -
Price 0.18 0.32 0.28 0.30 0.32 0.38 0.54 -
P/RPS 0.03 0.05 0.05 0.06 0.06 0.03 0.04 -17.40%
P/EPS 0.76 1.18 1.69 4.48 4.53 1.85 3.91 -66.34%
EY 130.89 84.69 59.14 22.32 22.08 54.00 25.56 196.21%
DY 0.00 0.00 0.00 0.00 12.50 15.79 22.22 -
P/NAPS 0.19 0.36 0.35 0.39 0.42 0.18 0.26 -18.82%

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