[CHUAN] QoQ TTM Result on 31-Mar-2008 [#1]

Stock
[CHUAN] CHUAN HUAT RESOURCES BHD
Announcement Date
26-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 43.34%
YoY- 101.81%
Quarter Report
Latest QR
Upcoming QR
CHUAN's Result
CHUAN's Financial Summary
View:
Show?
TTM Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 694,190 696,240 688,703 620,267 600,964 611,443 590,666 11.31%
PBT 32,731 34,477 29,458 17,817 12,665 11,366 10,629 110.94%
Tax -9,254 -9,799 -8,045 -5,165 -3,769 -3,677 -3,563 88.40%
NP 23,477 24,678 21,413 12,652 8,896 7,689 7,066 121.85%
-
NP to SH 22,793 23,906 20,784 12,038 8,398 7,641 7,181 115.22%
-
Tax Rate 28.27% 28.42% 27.31% 28.99% 29.76% 32.35% 33.52% -
Total Cost 670,713 671,562 667,290 607,615 592,068 603,754 583,600 9.67%
-
Net Worth 115,561 116,553 112,820 101,465 96,514 95,185 94,052 14.64%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 1,863 - - - - - - -
Div Payout % 8.18% - - - - - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 115,561 116,553 112,820 101,465 96,514 95,185 94,052 14.64%
NOSH 124,259 125,326 125,356 125,265 125,343 125,243 44,787 96.83%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 3.38% 3.54% 3.11% 2.04% 1.48% 1.26% 1.20% -
ROE 19.72% 20.51% 18.42% 11.86% 8.70% 8.03% 7.64% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 558.66 555.54 549.40 495.16 479.45 488.20 1,318.83 -43.44%
EPS 18.34 19.07 16.58 9.61 6.70 6.10 16.03 9.34%
DPS 1.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.93 0.93 0.90 0.81 0.77 0.76 2.10 -41.75%
Adjusted Per Share Value based on latest NOSH - 125,265
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 410.93 412.14 407.68 367.17 355.74 361.94 349.65 11.31%
EPS 13.49 14.15 12.30 7.13 4.97 4.52 4.25 115.22%
DPS 1.10 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6841 0.6899 0.6678 0.6006 0.5713 0.5635 0.5567 14.65%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.25 0.26 0.30 0.31 0.28 0.39 0.59 -
P/RPS 0.04 0.05 0.05 0.06 0.06 0.08 0.04 0.00%
P/EPS 1.36 1.36 1.81 3.23 4.18 6.39 3.68 -48.34%
EY 73.37 73.37 55.27 31.00 23.93 15.64 27.18 93.28%
DY 6.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.28 0.33 0.38 0.36 0.51 0.28 -2.38%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 24/02/09 25/11/08 26/08/08 26/05/08 26/02/08 27/11/07 30/08/07 -
Price 0.18 0.18 0.32 0.28 0.30 0.32 0.38 -
P/RPS 0.03 0.03 0.06 0.06 0.06 0.07 0.03 0.00%
P/EPS 0.98 0.94 1.93 2.91 4.48 5.25 2.37 -44.34%
EY 101.91 105.97 51.81 34.32 22.33 19.07 42.19 79.54%
DY 8.33 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.19 0.36 0.35 0.39 0.42 0.18 3.65%

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