[CHUAN] YoY Cumulative Quarter Result on 31-Dec-2007 [#4]

Stock
[CHUAN] CHUAN HUAT RESOURCES BHD
Announcement Date
26-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 26.3%
YoY- 131.27%
Quarter Report
Latest QR
Upcoming QR
CHUAN's Result
CHUAN's Financial Summary
View:
Show?
Cumulative Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 551,583 514,217 694,190 600,964 546,552 403,695 408,057 5.14%
PBT 21,293 20,901 32,731 12,665 5,702 -1,200 8,750 15.96%
Tax -5,583 -5,930 -9,254 -3,769 -2,752 35 -1,346 26.74%
NP 15,710 14,971 23,477 8,896 2,950 -1,165 7,404 13.35%
-
NP to SH 14,622 14,379 22,793 8,395 3,630 -1,165 7,404 12.00%
-
Tax Rate 26.22% 28.37% 28.27% 29.76% 48.26% - 15.38% -
Total Cost 535,873 499,246 670,713 592,068 543,602 404,860 400,653 4.96%
-
Net Worth 138,700 127,869 116,589 96,558 90,391 98,128 99,063 5.76%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div 5,848 1,880 6,895 - - - 2,134 18.28%
Div Payout % 40.00% 13.08% 30.25% - - - 28.84% -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 138,700 127,869 116,589 96,558 90,391 98,128 99,063 5.76%
NOSH 167,108 125,361 125,365 125,400 44,748 44,807 42,699 25.52%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 2.85% 2.91% 3.38% 1.48% 0.54% -0.29% 1.81% -
ROE 10.54% 11.25% 19.55% 8.69% 4.02% -1.19% 7.47% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 330.07 410.19 553.73 479.23 1,221.39 900.95 955.64 -16.23%
EPS 8.75 11.47 18.18 6.70 8.11 -2.60 17.34 -10.76%
DPS 3.50 1.50 5.50 0.00 0.00 0.00 5.00 -5.76%
NAPS 0.83 1.02 0.93 0.77 2.02 2.19 2.32 -15.73%
Adjusted Per Share Value based on latest NOSH - 125,343
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 326.51 304.39 410.93 355.74 323.53 238.97 241.55 5.14%
EPS 8.66 8.51 13.49 4.97 2.15 -0.69 4.38 12.02%
DPS 3.46 1.11 4.08 0.00 0.00 0.00 1.26 18.32%
NAPS 0.821 0.7569 0.6902 0.5716 0.5351 0.5809 0.5864 5.76%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 0.65 0.46 0.25 0.28 0.40 0.31 0.56 -
P/RPS 0.20 0.11 0.05 0.06 0.03 0.03 0.06 22.20%
P/EPS 7.43 4.01 1.38 4.18 4.93 -11.92 3.23 14.88%
EY 13.46 24.93 72.73 23.91 20.28 -8.39 30.96 -12.95%
DY 5.38 3.26 22.00 0.00 0.00 0.00 8.93 -8.09%
P/NAPS 0.78 0.45 0.27 0.36 0.20 0.14 0.24 21.69%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 25/02/11 23/02/10 24/02/09 26/02/08 27/02/07 13/03/06 01/03/05 -
Price 0.56 0.51 0.18 0.30 0.54 0.37 0.52 -
P/RPS 0.17 0.12 0.03 0.06 0.04 0.04 0.05 22.61%
P/EPS 6.40 4.45 0.99 4.48 6.66 -14.23 3.00 13.45%
EY 15.63 22.49 101.01 22.32 15.02 -7.03 33.35 -11.86%
DY 6.25 2.94 30.56 0.00 0.00 0.00 9.62 -6.93%
P/NAPS 0.67 0.50 0.19 0.39 0.27 0.17 0.22 20.38%

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