[CHUAN] QoQ Cumulative Quarter Result on 31-Mar-2008 [#1]

Stock
[CHUAN] CHUAN HUAT RESOURCES BHD
Announcement Date
26-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -38.23%
YoY- 235.45%
Quarter Report
Latest QR
Upcoming QR
CHUAN's Result
CHUAN's Financial Summary
View:
Show?
Cumulative Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 694,190 559,402 379,554 171,944 600,964 464,126 291,815 77.73%
PBT 32,731 31,928 23,794 7,398 12,665 10,116 7,001 178.29%
Tax -9,254 -9,051 -6,352 -2,084 -3,769 -3,021 -2,076 169.62%
NP 23,477 22,877 17,442 5,314 8,896 7,095 4,925 181.90%
-
NP to SH 22,793 22,158 16,982 5,186 8,395 6,647 4,593 189.53%
-
Tax Rate 28.27% 28.35% 26.70% 28.17% 29.76% 29.86% 29.65% -
Total Cost 670,713 536,525 362,112 166,630 592,068 457,031 286,890 75.69%
-
Net Worth 116,589 116,621 112,795 101,465 96,558 95,315 94,008 15.35%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 6,895 - - - - 3,762 1,342 196.27%
Div Payout % 30.25% - - - - 56.60% 29.24% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 116,589 116,621 112,795 101,465 96,558 95,315 94,008 15.35%
NOSH 125,365 125,398 125,328 125,265 125,400 125,415 44,766 98.05%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 3.38% 4.09% 4.60% 3.09% 1.48% 1.53% 1.69% -
ROE 19.55% 19.00% 15.06% 5.11% 8.69% 6.97% 4.89% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 553.73 446.10 302.85 137.26 479.23 370.07 651.87 -10.26%
EPS 18.18 17.67 13.55 4.14 6.70 5.30 10.26 46.17%
DPS 5.50 0.00 0.00 0.00 0.00 3.00 3.00 49.51%
NAPS 0.93 0.93 0.90 0.81 0.77 0.76 2.10 -41.75%
Adjusted Per Share Value based on latest NOSH - 125,265
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 411.57 331.66 225.03 101.94 356.30 275.17 173.01 77.73%
EPS 13.51 13.14 10.07 3.07 4.98 3.94 2.72 189.69%
DPS 4.09 0.00 0.00 0.00 0.00 2.23 0.80 195.30%
NAPS 0.6912 0.6914 0.6687 0.6016 0.5725 0.5651 0.5574 15.34%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.25 0.26 0.30 0.31 0.28 0.39 0.59 -
P/RPS 0.05 0.06 0.10 0.23 0.06 0.11 0.09 -32.29%
P/EPS 1.38 1.47 2.21 7.49 4.18 7.36 5.75 -61.21%
EY 72.73 67.96 45.17 13.35 23.91 13.59 17.39 158.45%
DY 22.00 0.00 0.00 0.00 0.00 7.69 5.08 164.51%
P/NAPS 0.27 0.28 0.33 0.38 0.36 0.51 0.28 -2.38%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 24/02/09 25/11/08 26/08/08 26/05/08 26/02/08 27/11/07 30/08/07 -
Price 0.18 0.18 0.32 0.28 0.30 0.32 0.38 -
P/RPS 0.03 0.04 0.11 0.20 0.06 0.09 0.06 -36.87%
P/EPS 0.99 1.02 2.36 6.76 4.48 6.04 3.70 -58.31%
EY 101.01 98.17 42.34 14.79 22.32 16.56 27.00 140.02%
DY 30.56 0.00 0.00 0.00 0.00 9.38 7.89 145.62%
P/NAPS 0.19 0.19 0.36 0.35 0.39 0.42 0.18 3.65%

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