[CHUAN] QoQ Cumulative 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- 26.3%
YoY- 131.27%
Quarter Report
Latest QR
Upcoming QR
CHUAN's Result
CHUAN's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 559,402 379,554 171,944 600,964 464,126 291,815 152,641 137.14%
PBT 31,928 23,794 7,398 12,665 10,116 7,001 2,246 483.99%
Tax -9,051 -6,352 -2,084 -3,769 -3,021 -2,076 -688 454.66%
NP 22,877 17,442 5,314 8,896 7,095 4,925 1,558 496.70%
-
NP to SH 22,158 16,982 5,186 8,395 6,647 4,593 1,546 487.18%
-
Tax Rate 28.35% 26.70% 28.17% 29.76% 29.86% 29.65% 30.63% -
Total Cost 536,525 362,112 166,630 592,068 457,031 286,890 151,083 132.22%
-
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 - - - - 3,762 1,342 1,344 -
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 19.00% 15.06% 5.11% 8.69% 6.97% 4.89% 1.67% -
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 446.10 302.85 137.26 479.23 370.07 651.87 340.63 19.64%
EPS 17.67 13.55 4.14 6.70 5.30 10.26 3.45 196.24%
DPS 0.00 0.00 0.00 0.00 3.00 3.00 3.00 -
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 331.14 224.68 101.78 355.74 274.74 172.74 90.36 137.13%
EPS 13.12 10.05 3.07 4.97 3.93 2.72 0.92 485.23%
DPS 0.00 0.00 0.00 0.00 2.23 0.79 0.80 -
NAPS 0.6903 0.6677 0.6006 0.5716 0.5642 0.5565 0.5464 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 0.06 0.10 0.23 0.06 0.11 0.09 0.15 -45.62%
P/EPS 1.47 2.21 7.49 4.18 7.36 5.75 14.49 -78.15%
EY 67.96 45.17 13.35 23.91 13.59 17.39 6.90 357.57%
DY 0.00 0.00 0.00 0.00 7.69 5.08 6.00 -
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 0.04 0.11 0.20 0.06 0.09 0.06 0.16 -60.21%
P/EPS 1.02 2.36 6.76 4.48 6.04 3.70 15.65 -83.72%
EY 98.17 42.34 14.79 22.32 16.56 27.00 6.39 514.92%
DY 0.00 0.00 0.00 0.00 9.38 7.89 5.56 -
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