[CHUAN] QoQ Cumulative Quarter Result on 31-Dec-2008 [#4]

Stock
[CHUAN] CHUAN HUAT RESOURCES BHD
Announcement Date
24-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 2.87%
YoY- 171.51%
Quarter Report
Latest QR
Upcoming QR
CHUAN's Result
CHUAN's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 381,694 249,757 114,949 694,190 559,402 379,554 171,944 70.08%
PBT 17,169 9,598 3,879 32,731 31,928 23,794 7,398 75.19%
Tax -4,721 -2,798 -1,280 -9,254 -9,051 -6,352 -2,084 72.40%
NP 12,448 6,800 2,599 23,477 22,877 17,442 5,314 76.28%
-
NP to SH 11,900 6,487 2,504 22,793 22,158 16,982 5,186 73.88%
-
Tax Rate 27.50% 29.15% 33.00% 28.27% 28.35% 26.70% 28.17% -
Total Cost 369,246 242,957 112,350 670,713 536,525 362,112 166,630 69.88%
-
Net Worth 125,395 122,964 118,939 116,589 116,621 112,795 101,465 15.14%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - 6,895 - - - -
Div Payout % - - - 30.25% - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 125,395 122,964 118,939 116,589 116,621 112,795 101,465 15.14%
NOSH 125,395 125,473 125,200 125,365 125,398 125,328 125,265 0.06%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 3.26% 2.72% 2.26% 3.38% 4.09% 4.60% 3.09% -
ROE 9.49% 5.28% 2.11% 19.55% 19.00% 15.06% 5.11% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 304.39 199.05 91.81 553.73 446.10 302.85 137.26 69.97%
EPS 9.49 5.17 2.00 18.18 17.67 13.55 4.14 73.76%
DPS 0.00 0.00 0.00 5.50 0.00 0.00 0.00 -
NAPS 1.00 0.98 0.95 0.93 0.93 0.90 0.81 15.06%
Adjusted Per Share Value based on latest NOSH - 124,259
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 225.94 147.84 68.04 410.93 331.14 224.68 101.78 70.08%
EPS 7.04 3.84 1.48 13.49 13.12 10.05 3.07 73.80%
DPS 0.00 0.00 0.00 4.08 0.00 0.00 0.00 -
NAPS 0.7423 0.7279 0.7041 0.6902 0.6903 0.6677 0.6006 15.15%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.44 0.35 0.20 0.25 0.26 0.30 0.31 -
P/RPS 0.14 0.18 0.22 0.05 0.06 0.10 0.23 -28.15%
P/EPS 4.64 6.77 10.00 1.38 1.47 2.21 7.49 -27.30%
EY 21.57 14.77 10.00 72.73 67.96 45.17 13.35 37.65%
DY 0.00 0.00 0.00 22.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.36 0.21 0.27 0.28 0.33 0.38 10.25%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 25/11/09 28/08/09 27/05/09 24/02/09 25/11/08 26/08/08 26/05/08 -
Price 0.46 0.47 0.26 0.18 0.18 0.32 0.28 -
P/RPS 0.15 0.24 0.28 0.03 0.04 0.11 0.20 -17.43%
P/EPS 4.85 9.09 13.00 0.99 1.02 2.36 6.76 -19.84%
EY 20.63 11.00 7.69 101.01 98.17 42.34 14.79 24.81%
DY 0.00 0.00 0.00 30.56 0.00 0.00 0.00 -
P/NAPS 0.46 0.48 0.27 0.19 0.19 0.36 0.35 19.96%

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