[CHUAN] YoY TTM 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- -10.89%
YoY- -115.95%
Quarter Report
Latest QR
Upcoming QR
CHUAN's Result
CHUAN's Financial Summary
View:
Show?
TTM Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 694,190 600,964 546,552 403,715 408,057 423,788 422,652 8.61%
PBT 32,731 12,665 5,702 -1,214 8,750 -2,821 2,019 59.02%
Tax -9,254 -3,769 -2,752 -386 -1,346 2,127 -2,311 25.98%
NP 23,477 8,896 2,950 -1,600 7,404 -694 -292 -
-
NP to SH 22,793 8,398 3,630 -1,181 7,404 -694 -292 -
-
Tax Rate 28.27% 29.76% 48.26% - 15.38% - 114.46% -
Total Cost 670,713 592,068 543,602 405,315 400,653 424,482 422,944 7.98%
-
Net Worth 115,561 96,514 90,495 99,545 98,905 81,693 81,361 6.01%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div 1,863 - - - 1,900 - 305 35.16%
Div Payout % 8.18% - - - 25.67% - 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 115,561 96,514 90,495 99,545 98,905 81,693 81,361 6.01%
NOSH 124,259 125,343 44,800 45,454 42,631 40,846 40,277 20.63%
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% -0.40% 1.81% -0.16% -0.07% -
ROE 19.72% 8.70% 4.01% -1.19% 7.49% -0.85% -0.36% -
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 558.66 479.45 1,219.98 888.17 957.17 1,037.51 1,049.34 -9.96%
EPS 18.34 6.70 8.10 -2.60 17.37 -1.70 -0.72 -
DPS 1.50 0.00 0.00 0.00 4.46 0.00 0.75 12.23%
NAPS 0.93 0.77 2.02 2.19 2.32 2.00 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 410.93 355.74 323.53 238.98 241.55 250.86 250.19 8.61%
EPS 13.49 4.97 2.15 -0.70 4.38 -0.41 -0.17 -
DPS 1.10 0.00 0.00 0.00 1.13 0.00 0.18 35.17%
NAPS 0.6841 0.5713 0.5357 0.5893 0.5855 0.4836 0.4816 6.01%
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 0.04 0.06 0.03 0.03 0.06 0.06 0.00 -
P/EPS 1.36 4.18 4.94 -11.93 3.22 -35.90 0.00 -
EY 73.37 23.93 20.26 -8.38 31.01 -2.79 0.00 -
DY 6.00 0.00 0.00 0.00 7.96 0.00 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 0.98 4.48 6.66 -14.24 2.99 -38.85 -77.25 -
EY 101.91 22.33 15.00 -7.02 33.40 -2.57 -1.29 -
DY 8.33 0.00 0.00 0.00 8.57 0.00 1.34 35.56%
P/NAPS 0.19 0.39 0.27 0.17 0.22 0.33 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