[CHUAN] QoQ TTM Result on 31-Dec-2007 [#4]

Stock
[CHUAN] CHUAN HUAT RESOURCES BHD
Announcement Date
26-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 9.91%
YoY- 131.35%
Quarter Report
Latest QR
Upcoming QR
CHUAN's Result
CHUAN's Financial Summary
View:
Show?
TTM Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 696,240 688,703 620,267 600,964 611,443 590,666 586,335 12.10%
PBT 34,477 29,458 17,817 12,665 11,366 10,629 8,387 155.95%
Tax -9,799 -8,045 -5,165 -3,769 -3,677 -3,563 -2,888 125.29%
NP 24,678 21,413 12,652 8,896 7,689 7,066 5,499 171.32%
-
NP to SH 23,906 20,784 12,038 8,398 7,641 7,181 5,965 151.67%
-
Tax Rate 28.42% 27.31% 28.99% 29.76% 32.35% 33.52% 34.43% -
Total Cost 671,562 667,290 607,615 592,068 603,754 583,600 580,836 10.13%
-
Net Worth 116,553 112,820 101,465 96,514 95,185 94,052 92,311 16.76%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 116,553 112,820 101,465 96,514 95,185 94,052 92,311 16.76%
NOSH 125,326 125,356 125,265 125,343 125,243 44,787 44,811 98.13%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 3.54% 3.11% 2.04% 1.48% 1.26% 1.20% 0.94% -
ROE 20.51% 18.42% 11.86% 8.70% 8.03% 7.64% 6.46% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 555.54 549.40 495.16 479.45 488.20 1,318.83 1,308.45 -43.42%
EPS 19.07 16.58 9.61 6.70 6.10 16.03 13.31 27.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.93 0.90 0.81 0.77 0.76 2.10 2.06 -41.06%
Adjusted Per Share Value based on latest NOSH - 125,343
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 412.14 407.68 367.17 355.74 361.94 349.65 347.08 12.10%
EPS 14.15 12.30 7.13 4.97 4.52 4.25 3.53 151.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6899 0.6678 0.6006 0.5713 0.5635 0.5567 0.5464 16.77%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.26 0.30 0.31 0.28 0.39 0.59 0.50 -
P/RPS 0.05 0.05 0.06 0.06 0.08 0.04 0.04 15.99%
P/EPS 1.36 1.81 3.23 4.18 6.39 3.68 3.76 -49.14%
EY 73.37 55.27 31.00 23.93 15.64 27.18 26.62 96.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.33 0.38 0.36 0.51 0.28 0.24 10.79%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 25/11/08 26/08/08 26/05/08 26/02/08 27/11/07 30/08/07 31/05/07 -
Price 0.18 0.32 0.28 0.30 0.32 0.38 0.54 -
P/RPS 0.03 0.06 0.06 0.06 0.07 0.03 0.04 -17.40%
P/EPS 0.94 1.93 2.91 4.48 5.25 2.37 4.06 -62.19%
EY 105.97 51.81 34.32 22.33 19.07 42.19 24.65 163.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.36 0.35 0.39 0.42 0.18 0.26 -18.82%

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