[CHUAN] YoY Annualized Quarter Result on 30-Jun-2006 [#2]

Stock
[CHUAN] CHUAN HUAT RESOURCES BHD
Announcement Date
29-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 166.22%
YoY- 3066.67%
Quarter Report
Latest QR
Upcoming QR
CHUAN's Result
CHUAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 499,514 759,108 583,630 495,402 381,672 400,402 401,686 3.69%
PBT 19,196 47,588 14,002 4,148 944 12,890 5,762 22.18%
Tax -5,596 -12,704 -4,152 -2,530 -1,566 -1,974 -3,618 7.53%
NP 13,600 34,884 9,850 1,618 -622 10,916 2,144 36.01%
-
NP to SH 12,974 33,964 9,186 2,090 66 10,916 2,144 34.95%
-
Tax Rate 29.15% 26.70% 29.65% 60.99% 165.89% 15.31% 62.79% -
Total Cost 485,914 724,224 573,780 493,784 382,294 389,486 399,542 3.31%
-
Net Worth 122,964 112,795 94,008 88,354 93,342 85,242 83,059 6.75%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div - - 2,685 - - - - -
Div Payout % - - 29.24% - - - - -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 122,964 112,795 94,008 88,354 93,342 85,242 83,059 6.75%
NOSH 125,473 125,328 44,766 44,849 47,142 41,379 40,916 20.51%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 2.72% 4.60% 1.69% 0.33% -0.16% 2.73% 0.53% -
ROE 10.55% 30.11% 9.77% 2.37% 0.07% 12.81% 2.58% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 398.10 605.70 1,303.73 1,104.58 809.61 967.63 981.73 -13.95%
EPS 10.34 27.10 20.52 4.66 0.14 26.38 5.24 11.98%
DPS 0.00 0.00 6.00 0.00 0.00 0.00 0.00 -
NAPS 0.98 0.90 2.10 1.97 1.98 2.06 2.03 -11.41%
Adjusted Per Share Value based on latest NOSH - 44,731
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 295.69 449.36 345.48 293.25 225.93 237.02 237.78 3.69%
EPS 7.68 20.11 5.44 1.24 0.04 6.46 1.27 34.94%
DPS 0.00 0.00 1.59 0.00 0.00 0.00 0.00 -
NAPS 0.7279 0.6677 0.5565 0.523 0.5525 0.5046 0.4917 6.75%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 0.35 0.30 0.59 0.42 0.44 0.54 0.60 -
P/RPS 0.09 0.05 0.05 0.04 0.05 0.06 0.06 6.98%
P/EPS 3.38 1.11 2.88 9.01 314.29 2.05 11.45 -18.38%
EY 29.54 90.33 34.78 11.10 0.32 48.85 8.73 22.50%
DY 0.00 0.00 10.17 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.33 0.28 0.21 0.22 0.26 0.30 3.08%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 28/08/09 26/08/08 30/08/07 29/08/06 29/08/05 26/08/04 29/08/03 -
Price 0.47 0.32 0.38 0.41 0.45 0.52 0.70 -
P/RPS 0.12 0.05 0.03 0.04 0.06 0.05 0.07 9.39%
P/EPS 4.55 1.18 1.85 8.80 321.43 1.97 13.36 -16.41%
EY 22.00 84.69 54.00 11.37 0.31 50.73 7.49 19.65%
DY 0.00 0.00 15.79 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.36 0.18 0.21 0.23 0.25 0.34 5.91%

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