[CHUAN] QoQ Quarter Result on 30-Sep-2007 [#3]

Stock
[CHUAN] CHUAN HUAT RESOURCES BHD
Announcement Date
27-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- -32.66%
YoY- 28.86%
Quarter Report
Latest QR
Upcoming QR
CHUAN's Result
CHUAN's Financial Summary
View:
Show?
Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 207,610 171,944 136,838 172,311 139,174 152,641 147,317 25.72%
PBT 16,396 7,398 2,549 3,115 4,755 2,246 1,250 457.05%
Tax -4,268 -2,084 -748 -945 -1,388 -688 -656 248.90%
NP 12,128 5,314 1,801 2,170 3,367 1,558 594 648.39%
-
NP to SH 11,796 5,186 1,748 2,054 3,050 1,546 991 422.11%
-
Tax Rate 26.03% 28.17% 29.34% 30.34% 29.19% 30.63% 52.48% -
Total Cost 195,482 166,630 135,037 170,141 135,807 151,083 146,723 21.10%
-
Net Worth 112,820 101,465 96,514 95,185 94,052 92,311 90,495 15.85%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - - - 1,344 - -
Div Payout % - - - - - 86.96% - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 112,820 101,465 96,514 95,185 94,052 92,311 90,495 15.85%
NOSH 125,356 125,265 125,343 125,243 44,787 44,811 44,800 98.69%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 5.84% 3.09% 1.32% 1.26% 2.42% 1.02% 0.40% -
ROE 10.46% 5.11% 1.81% 2.16% 3.24% 1.67% 1.10% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 165.62 137.26 109.17 137.58 310.75 340.63 328.83 -36.72%
EPS 9.41 4.14 1.39 1.64 6.81 3.45 2.21 162.93%
DPS 0.00 0.00 0.00 0.00 0.00 3.00 0.00 -
NAPS 0.90 0.81 0.77 0.76 2.10 2.06 2.02 -41.69%
Adjusted Per Share Value based on latest NOSH - 125,243
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 123.09 101.94 81.13 102.16 82.51 90.50 87.34 25.72%
EPS 6.99 3.07 1.04 1.22 1.81 0.92 0.59 420.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.80 0.00 -
NAPS 0.6689 0.6016 0.5722 0.5643 0.5576 0.5473 0.5365 15.85%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.30 0.31 0.28 0.39 0.59 0.50 0.40 -
P/RPS 0.18 0.23 0.26 0.28 0.19 0.15 0.12 31.06%
P/EPS 3.19 7.49 20.08 23.78 8.66 14.49 18.08 -68.57%
EY 31.37 13.35 4.98 4.21 11.54 6.90 5.53 218.40%
DY 0.00 0.00 0.00 0.00 0.00 6.00 0.00 -
P/NAPS 0.33 0.38 0.36 0.51 0.28 0.24 0.20 39.67%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 26/08/08 26/05/08 26/02/08 27/11/07 30/08/07 31/05/07 27/02/07 -
Price 0.32 0.28 0.30 0.32 0.38 0.54 0.54 -
P/RPS 0.19 0.20 0.27 0.23 0.12 0.16 0.16 12.15%
P/EPS 3.40 6.76 21.51 19.51 5.58 15.65 24.41 -73.16%
EY 29.41 14.79 4.65 5.13 17.92 6.39 4.10 272.38%
DY 0.00 0.00 0.00 0.00 0.00 5.56 0.00 -
P/NAPS 0.36 0.35 0.39 0.42 0.18 0.26 0.27 21.16%

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