[CHUAN] YoY Annualized Quarter Result on 30-Jun-2007 [#2]

Stock
[CHUAN] CHUAN HUAT RESOURCES BHD
Announcement Date
30-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 48.54%
YoY- 339.52%
Quarter Report
Latest QR
Upcoming QR
CHUAN's Result
CHUAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 558,554 499,514 759,108 583,630 495,402 381,672 400,402 5.70%
PBT 27,106 19,196 47,588 14,002 4,148 944 12,890 13.18%
Tax -7,308 -5,596 -12,704 -4,152 -2,530 -1,566 -1,974 24.36%
NP 19,798 13,600 34,884 9,850 1,618 -622 10,916 10.42%
-
NP to SH 18,834 12,974 33,964 9,186 2,090 66 10,916 9.51%
-
Tax Rate 26.96% 29.15% 26.70% 29.65% 60.99% 165.89% 15.31% -
Total Cost 538,756 485,914 724,224 573,780 493,784 382,294 389,486 5.55%
-
Net Worth 135,424 122,964 112,795 94,008 88,354 93,342 85,242 8.01%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div - - - 2,685 - - - -
Div Payout % - - - 29.24% - - - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 135,424 122,964 112,795 94,008 88,354 93,342 85,242 8.01%
NOSH 125,392 125,473 125,328 44,766 44,849 47,142 41,379 20.28%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 3.54% 2.72% 4.60% 1.69% 0.33% -0.16% 2.73% -
ROE 13.91% 10.55% 30.11% 9.77% 2.37% 0.07% 12.81% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 445.44 398.10 605.70 1,303.73 1,104.58 809.61 967.63 -12.12%
EPS 15.02 10.34 27.10 20.52 4.66 0.14 26.38 -8.95%
DPS 0.00 0.00 0.00 6.00 0.00 0.00 0.00 -
NAPS 1.08 0.98 0.90 2.10 1.97 1.98 2.06 -10.19%
Adjusted Per Share Value based on latest NOSH - 44,787
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 330.64 295.69 449.36 345.48 293.25 225.93 237.02 5.70%
EPS 11.15 7.68 20.11 5.44 1.24 0.04 6.46 9.51%
DPS 0.00 0.00 0.00 1.59 0.00 0.00 0.00 -
NAPS 0.8016 0.7279 0.6677 0.5565 0.523 0.5525 0.5046 8.01%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 0.41 0.35 0.30 0.59 0.42 0.44 0.54 -
P/RPS 0.09 0.09 0.05 0.05 0.04 0.05 0.06 6.98%
P/EPS 2.73 3.38 1.11 2.88 9.01 314.29 2.05 4.88%
EY 36.63 29.54 90.33 34.78 11.10 0.32 48.85 -4.68%
DY 0.00 0.00 0.00 10.17 0.00 0.00 0.00 -
P/NAPS 0.38 0.36 0.33 0.28 0.21 0.22 0.26 6.52%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 27/08/10 28/08/09 26/08/08 30/08/07 29/08/06 29/08/05 26/08/04 -
Price 0.56 0.47 0.32 0.38 0.41 0.45 0.52 -
P/RPS 0.13 0.12 0.05 0.03 0.04 0.06 0.05 17.25%
P/EPS 3.73 4.55 1.18 1.85 8.80 321.43 1.97 11.22%
EY 26.82 22.00 84.69 54.00 11.37 0.31 50.73 -10.07%
DY 0.00 0.00 0.00 15.79 0.00 0.00 0.00 -
P/NAPS 0.52 0.48 0.36 0.18 0.21 0.23 0.25 12.97%

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