[CHUAN] YoY Cumulative 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- 197.09%
YoY- 339.52%
Quarter Report
Latest QR
Upcoming QR
CHUAN's Result
CHUAN's Financial Summary
View:
Show?
Cumulative Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 279,277 249,757 379,554 291,815 247,701 190,836 200,201 5.70%
PBT 13,553 9,598 23,794 7,001 2,074 472 6,445 13.18%
Tax -3,654 -2,798 -6,352 -2,076 -1,265 -783 -987 24.36%
NP 9,899 6,800 17,442 4,925 809 -311 5,458 10.42%
-
NP to SH 9,417 6,487 16,982 4,593 1,045 33 5,458 9.51%
-
Tax Rate 26.96% 29.15% 26.70% 29.65% 60.99% 165.89% 15.31% -
Total Cost 269,378 242,957 362,112 286,890 246,892 191,147 194,743 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 - - - 1,342 - - - -
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 6.95% 5.28% 15.06% 4.89% 1.18% 0.04% 6.40% -
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 222.72 199.05 302.85 651.87 552.29 404.80 483.81 -12.12%
EPS 7.51 5.17 13.55 10.26 2.33 0.07 13.19 -8.95%
DPS 0.00 0.00 0.00 3.00 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 165.58 148.07 225.03 173.01 146.86 113.14 118.69 5.70%
EPS 5.58 3.85 10.07 2.72 0.62 0.02 3.24 9.47%
DPS 0.00 0.00 0.00 0.80 0.00 0.00 0.00 -
NAPS 0.8029 0.729 0.6687 0.5574 0.5238 0.5534 0.5054 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 0.18 0.18 0.10 0.09 0.08 0.11 0.11 8.55%
P/EPS 5.46 6.77 2.21 5.75 18.03 628.57 4.09 4.93%
EY 18.32 14.77 45.17 17.39 5.55 0.16 24.43 -4.68%
DY 0.00 0.00 0.00 5.08 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 0.25 0.24 0.11 0.06 0.07 0.11 0.11 14.65%
P/EPS 7.46 9.09 2.36 3.70 17.60 642.86 3.94 11.22%
EY 13.41 11.00 42.34 27.00 5.68 0.16 25.37 -10.07%
DY 0.00 0.00 0.00 7.89 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