[CHUAN] YoY Annualized Quarter Result on 31-Dec-2005 [#4]

Stock
[CHUAN] CHUAN HUAT RESOURCES BHD
Announcement Date
13-Mar-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 17.96%
YoY- -115.73%
Quarter Report
Latest QR
Upcoming QR
CHUAN's Result
CHUAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 694,190 600,964 546,552 403,695 408,057 423,788 422,652 8.61%
PBT 32,731 12,665 5,702 -1,200 8,750 -2,821 2,019 59.02%
Tax -9,254 -3,769 -2,752 35 -1,346 2,127 -2,311 25.98%
NP 23,477 8,896 2,950 -1,165 7,404 -694 -292 -
-
NP to SH 22,793 8,395 3,630 -1,165 7,404 -694 -292 -
-
Tax Rate 28.27% 29.76% 48.26% - 15.38% - 114.46% -
Total Cost 670,713 592,068 543,602 404,860 400,653 424,482 422,944 7.98%
-
Net Worth 116,589 96,558 90,391 98,128 99,063 80,294 83,130 5.79%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div 6,895 - - - 2,134 614 617 49.46%
Div Payout % 30.25% - - - 28.84% 0.00% 0.00% -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 116,589 96,558 90,391 98,128 99,063 80,294 83,130 5.79%
NOSH 125,365 125,400 44,748 44,807 42,699 40,966 41,153 20.38%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 3.38% 1.48% 0.54% -0.29% 1.81% -0.16% -0.07% -
ROE 19.55% 8.69% 4.02% -1.19% 7.47% -0.86% -0.35% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 553.73 479.23 1,221.39 900.95 955.64 1,034.47 1,027.00 -9.77%
EPS 18.18 6.70 8.11 -2.60 17.34 -1.69 -0.72 -
DPS 5.50 0.00 0.00 0.00 5.00 1.50 1.50 24.15%
NAPS 0.93 0.77 2.02 2.19 2.32 1.96 2.02 -12.11%
Adjusted Per Share Value based on latest NOSH - 45,454
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 410.93 355.74 323.53 238.97 241.55 250.86 250.19 8.61%
EPS 13.49 4.97 2.15 -0.69 4.38 -0.41 -0.17 -
DPS 4.08 0.00 0.00 0.00 1.26 0.36 0.37 49.13%
NAPS 0.6902 0.5716 0.5351 0.5809 0.5864 0.4753 0.4921 5.79%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 - -
Price 0.25 0.28 0.40 0.31 0.56 0.61 0.00 -
P/RPS 0.05 0.06 0.03 0.03 0.06 0.06 0.00 -
P/EPS 1.38 4.18 4.93 -11.92 3.23 -36.01 0.00 -
EY 72.73 23.91 20.28 -8.39 30.96 -2.78 0.00 -
DY 22.00 0.00 0.00 0.00 8.93 2.46 0.00 -
P/NAPS 0.27 0.36 0.20 0.14 0.24 0.31 0.00 -
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 24/02/09 26/02/08 27/02/07 13/03/06 01/03/05 05/04/04 11/04/03 -
Price 0.18 0.30 0.54 0.37 0.52 0.66 0.56 -
P/RPS 0.03 0.06 0.04 0.04 0.05 0.06 0.05 -8.15%
P/EPS 0.99 4.48 6.66 -14.23 3.00 -38.96 -78.93 -
EY 101.01 22.32 15.02 -7.03 33.35 -2.57 -1.27 -
DY 30.56 0.00 0.00 0.00 9.62 2.27 2.68 49.97%
P/NAPS 0.19 0.39 0.27 0.17 0.22 0.34 0.28 -6.25%

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