[CHUAN] QoQ TTM Result on 30-Jun-2008 [#2]

Stock
[CHUAN] CHUAN HUAT RESOURCES BHD
Announcement Date
26-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 72.65%
YoY- 189.43%
Quarter Report
Latest QR
Upcoming QR
CHUAN's Result
CHUAN's Financial Summary
View:
Show?
TTM Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 637,195 694,190 696,240 688,703 620,267 600,964 611,443 2.78%
PBT 29,212 32,731 34,477 29,458 17,817 12,665 11,366 87.52%
Tax -8,450 -9,254 -9,799 -8,045 -5,165 -3,769 -3,677 74.05%
NP 20,762 23,477 24,678 21,413 12,652 8,896 7,689 93.79%
-
NP to SH 20,111 22,793 23,906 20,784 12,038 8,398 7,641 90.51%
-
Tax Rate 28.93% 28.27% 28.42% 27.31% 28.99% 29.76% 32.35% -
Total Cost 616,433 670,713 671,562 667,290 607,615 592,068 603,754 1.39%
-
Net Worth 118,939 115,561 116,553 112,820 101,465 96,514 95,185 15.99%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div 1,863 1,863 - - - - - -
Div Payout % 9.27% 8.18% - - - - - -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 118,939 115,561 116,553 112,820 101,465 96,514 95,185 15.99%
NOSH 125,200 124,259 125,326 125,356 125,265 125,343 125,243 -0.02%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 3.26% 3.38% 3.54% 3.11% 2.04% 1.48% 1.26% -
ROE 16.91% 19.72% 20.51% 18.42% 11.86% 8.70% 8.03% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 508.94 558.66 555.54 549.40 495.16 479.45 488.20 2.80%
EPS 16.06 18.34 19.07 16.58 9.61 6.70 6.10 90.55%
DPS 1.50 1.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.95 0.93 0.93 0.90 0.81 0.77 0.76 16.02%
Adjusted Per Share Value based on latest NOSH - 125,356
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 377.19 410.93 412.14 407.68 367.17 355.74 361.94 2.78%
EPS 11.90 13.49 14.15 12.30 7.13 4.97 4.52 90.55%
DPS 1.10 1.10 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7041 0.6841 0.6899 0.6678 0.6006 0.5713 0.5635 15.99%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 0.20 0.25 0.26 0.30 0.31 0.28 0.39 -
P/RPS 0.04 0.04 0.05 0.05 0.06 0.06 0.08 -36.97%
P/EPS 1.25 1.36 1.36 1.81 3.23 4.18 6.39 -66.26%
EY 80.32 73.37 73.37 55.27 31.00 23.93 15.64 197.36%
DY 7.50 6.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.27 0.28 0.33 0.38 0.36 0.51 -44.62%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 27/05/09 24/02/09 25/11/08 26/08/08 26/05/08 26/02/08 27/11/07 -
Price 0.26 0.18 0.18 0.32 0.28 0.30 0.32 -
P/RPS 0.05 0.03 0.03 0.06 0.06 0.06 0.07 -20.07%
P/EPS 1.62 0.98 0.94 1.93 2.91 4.48 5.25 -54.30%
EY 61.78 101.91 105.97 51.81 34.32 22.33 19.07 118.78%
DY 5.77 8.33 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.19 0.19 0.36 0.35 0.39 0.42 -25.49%

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