[CHUAN] QoQ TTM Result on 30-Sep-2008 [#3]

Stock
[CHUAN] CHUAN HUAT RESOURCES BHD
Announcement Date
25-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 15.02%
YoY- 212.86%
Quarter Report
Latest QR
Upcoming QR
CHUAN's Result
CHUAN's Financial Summary
View:
Show?
TTM Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 564,393 637,195 694,190 696,240 688,703 620,267 600,964 -4.10%
PBT 18,535 29,212 32,731 34,477 29,458 17,817 12,665 28.93%
Tax -5,700 -8,450 -9,254 -9,799 -8,045 -5,165 -3,769 31.78%
NP 12,835 20,762 23,477 24,678 21,413 12,652 8,896 27.71%
-
NP to SH 12,298 20,111 22,793 23,906 20,784 12,038 8,398 28.98%
-
Tax Rate 30.75% 28.93% 28.27% 28.42% 27.31% 28.99% 29.76% -
Total Cost 551,558 616,433 670,713 671,562 667,290 607,615 592,068 -4.61%
-
Net Worth 122,746 118,939 115,561 116,553 112,820 101,465 96,514 17.40%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 1,863 1,863 1,863 - - - - -
Div Payout % 15.16% 9.27% 8.18% - - - - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 122,746 118,939 115,561 116,553 112,820 101,465 96,514 17.40%
NOSH 125,251 125,200 124,259 125,326 125,356 125,265 125,343 -0.04%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 2.27% 3.26% 3.38% 3.54% 3.11% 2.04% 1.48% -
ROE 10.02% 16.91% 19.72% 20.51% 18.42% 11.86% 8.70% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 450.61 508.94 558.66 555.54 549.40 495.16 479.45 -4.05%
EPS 9.82 16.06 18.34 19.07 16.58 9.61 6.70 29.06%
DPS 1.50 1.50 1.50 0.00 0.00 0.00 0.00 -
NAPS 0.98 0.95 0.93 0.93 0.90 0.81 0.77 17.45%
Adjusted Per Share Value based on latest NOSH - 125,326
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 334.09 377.19 410.93 412.14 407.68 367.17 355.74 -4.10%
EPS 7.28 11.90 13.49 14.15 12.30 7.13 4.97 29.00%
DPS 1.10 1.10 1.10 0.00 0.00 0.00 0.00 -
NAPS 0.7266 0.7041 0.6841 0.6899 0.6678 0.6006 0.5713 17.40%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.35 0.20 0.25 0.26 0.30 0.31 0.28 -
P/RPS 0.08 0.04 0.04 0.05 0.05 0.06 0.06 21.16%
P/EPS 3.56 1.25 1.36 1.36 1.81 3.23 4.18 -10.15%
EY 28.05 80.32 73.37 73.37 55.27 31.00 23.93 11.18%
DY 4.29 7.50 6.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.21 0.27 0.28 0.33 0.38 0.36 0.00%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 28/08/09 27/05/09 24/02/09 25/11/08 26/08/08 26/05/08 26/02/08 -
Price 0.47 0.26 0.18 0.18 0.32 0.28 0.30 -
P/RPS 0.10 0.05 0.03 0.03 0.06 0.06 0.06 40.61%
P/EPS 4.79 1.62 0.98 0.94 1.93 2.91 4.48 4.56%
EY 20.89 61.78 101.91 105.97 51.81 34.32 22.33 -4.35%
DY 3.19 5.77 8.33 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.27 0.19 0.19 0.36 0.35 0.39 14.86%

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