[CHUAN] YoY TTM Result on 31-Mar-2007 [#1]

Stock
[CHUAN] CHUAN HUAT RESOURCES BHD
Announcement Date
31-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 64.33%
YoY- 381.77%
Quarter Report
Latest QR
Upcoming QR
CHUAN's Result
CHUAN's Financial Summary
View:
Show?
TTM Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 528,889 637,195 620,267 586,335 425,163 384,862 434,394 3.33%
PBT 20,708 29,212 17,817 8,387 -2,095 6,288 -1,385 -
Tax -5,609 -8,450 -5,165 -2,888 -643 -794 2,480 -
NP 15,099 20,762 12,652 5,499 -2,738 5,494 1,095 54.82%
-
NP to SH 14,394 20,111 12,038 5,965 -2,117 5,494 1,095 53.59%
-
Tax Rate 27.09% 28.93% 28.99% 34.43% - 12.63% - -
Total Cost 513,790 616,433 607,615 580,836 427,901 379,368 433,299 2.87%
-
Net Worth 125,500 118,939 101,465 92,311 86,521 89,981 82,691 7.19%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div 1,878 1,863 - - - - 1,900 -0.19%
Div Payout % 13.05% 9.27% - - - - 173.58% -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 125,500 118,939 101,465 92,311 86,521 89,981 82,691 7.19%
NOSH 125,500 125,200 125,265 44,811 44,829 44,545 41,140 20.41%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 2.85% 3.26% 2.04% 0.94% -0.64% 1.43% 0.25% -
ROE 11.47% 16.91% 11.86% 6.46% -2.45% 6.11% 1.32% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 421.43 508.94 495.16 1,308.45 948.40 863.98 1,055.89 -14.18%
EPS 11.47 16.06 9.61 13.31 -4.72 12.33 2.66 27.56%
DPS 1.50 1.50 0.00 0.00 0.00 0.00 4.62 -17.08%
NAPS 1.00 0.95 0.81 2.06 1.93 2.02 2.01 -10.97%
Adjusted Per Share Value based on latest NOSH - 44,811
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 313.08 377.19 367.17 347.08 251.68 227.82 257.14 3.33%
EPS 8.52 11.90 7.13 3.53 -1.25 3.25 0.65 53.52%
DPS 1.11 1.10 0.00 0.00 0.00 0.00 1.13 -0.29%
NAPS 0.7429 0.7041 0.6006 0.5464 0.5122 0.5326 0.4895 7.19%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 0.44 0.20 0.31 0.50 0.39 0.48 0.65 -
P/RPS 0.10 0.04 0.06 0.04 0.04 0.06 0.06 8.88%
P/EPS 3.84 1.25 3.23 3.76 -8.26 3.89 24.42 -26.52%
EY 26.07 80.32 31.00 26.62 -12.11 25.69 4.09 36.14%
DY 3.41 7.50 0.00 0.00 0.00 0.00 7.11 -11.52%
P/NAPS 0.44 0.21 0.38 0.24 0.20 0.24 0.32 5.44%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/05/10 27/05/09 26/05/08 31/05/07 29/05/06 30/05/05 26/05/04 -
Price 0.39 0.26 0.28 0.54 0.45 0.41 0.52 -
P/RPS 0.09 0.05 0.06 0.04 0.05 0.05 0.05 10.28%
P/EPS 3.40 1.62 2.91 4.06 -9.53 3.32 19.54 -25.27%
EY 29.41 61.78 34.32 24.65 -10.49 30.08 5.12 33.80%
DY 3.85 5.77 0.00 0.00 0.00 0.00 8.88 -12.99%
P/NAPS 0.39 0.27 0.35 0.26 0.23 0.20 0.26 6.98%

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