[CHUAN] QoQ TTM 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- 6.41%
YoY- 202.85%
Quarter Report
Latest QR
Upcoming QR
CHUAN's Result
CHUAN's Financial Summary
View:
Show?
TTM Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 688,703 620,267 600,964 611,443 590,666 586,335 546,552 16.67%
PBT 29,458 17,817 12,665 11,366 10,629 8,387 5,702 199.14%
Tax -8,045 -5,165 -3,769 -3,677 -3,563 -2,888 -2,752 104.58%
NP 21,413 12,652 8,896 7,689 7,066 5,499 2,950 275.34%
-
NP to SH 20,784 12,038 8,398 7,641 7,181 5,965 3,630 220.38%
-
Tax Rate 27.31% 28.99% 29.76% 32.35% 33.52% 34.43% 48.26% -
Total Cost 667,290 607,615 592,068 603,754 583,600 580,836 543,602 14.65%
-
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 - - - - - - - -
Div Payout % - - - - - - - -
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 3.11% 2.04% 1.48% 1.26% 1.20% 0.94% 0.54% -
ROE 18.42% 11.86% 8.70% 8.03% 7.64% 6.46% 4.01% -
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 549.40 495.16 479.45 488.20 1,318.83 1,308.45 1,219.98 -41.27%
EPS 16.58 9.61 6.70 6.10 16.03 13.31 8.10 61.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 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 407.68 367.17 355.74 361.94 349.65 347.08 323.53 16.68%
EPS 12.30 7.13 4.97 4.52 4.25 3.53 2.15 220.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6678 0.6006 0.5713 0.5635 0.5567 0.5464 0.5357 15.84%
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 0.05 0.06 0.06 0.08 0.04 0.04 0.03 40.61%
P/EPS 1.81 3.23 4.18 6.39 3.68 3.76 4.94 -48.82%
EY 55.27 31.00 23.93 15.64 27.18 26.62 20.26 95.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 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 0.06 0.06 0.06 0.07 0.03 0.04 0.04 31.06%
P/EPS 1.93 2.91 4.48 5.25 2.37 4.06 6.66 -56.24%
EY 51.81 34.32 22.33 19.07 42.19 24.65 15.00 128.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 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