[CHUAN] QoQ Annualized Quarter Result on 31-Dec-2006 [#4]

Stock
[CHUAN] CHUAN HUAT RESOURCES BHD
Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 3.16%
YoY- 411.59%
Quarter Report
Latest QR
Upcoming QR
CHUAN's Result
CHUAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 618,834 583,630 610,564 546,552 532,313 495,402 451,432 23.37%
PBT 13,488 14,002 8,984 5,702 5,936 4,148 -1,756 -
Tax -4,028 -4,152 -2,752 -2,752 -2,794 -2,530 -2,208 49.24%
NP 9,460 9,850 6,232 2,950 3,141 1,618 -3,964 -
-
NP to SH 8,862 9,186 6,184 3,630 3,518 2,090 -3,156 -
-
Tax Rate 29.86% 29.65% 30.63% 48.26% 47.07% 60.99% - -
Total Cost 609,374 573,780 604,332 543,602 529,172 493,784 455,396 21.40%
-
Net Worth 95,315 94,008 92,311 90,391 89,609 88,354 86,521 6.65%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 5,016 2,685 5,377 - - - - -
Div Payout % 56.60% 29.24% 86.96% - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 95,315 94,008 92,311 90,391 89,609 88,354 86,521 6.65%
NOSH 125,415 44,766 44,811 44,748 44,804 44,849 44,829 98.42%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 1.53% 1.69% 1.02% 0.54% 0.59% 0.33% -0.88% -
ROE 9.30% 9.77% 6.70% 4.02% 3.93% 2.37% -3.65% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 493.43 1,303.73 1,362.51 1,221.39 1,188.07 1,104.58 1,007.00 -37.81%
EPS 7.07 20.52 13.80 8.11 7.85 4.66 -7.04 -
DPS 4.00 6.00 12.00 0.00 0.00 0.00 0.00 -
NAPS 0.76 2.10 2.06 2.02 2.00 1.97 1.93 -46.24%
Adjusted Per Share Value based on latest NOSH - 44,800
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 366.89 346.02 361.99 324.04 315.59 293.71 267.64 23.37%
EPS 5.25 5.45 3.67 2.15 2.09 1.24 -1.87 -
DPS 2.97 1.59 3.19 0.00 0.00 0.00 0.00 -
NAPS 0.5651 0.5574 0.5473 0.5359 0.5313 0.5238 0.513 6.65%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.39 0.59 0.50 0.40 0.44 0.42 0.39 -
P/RPS 0.08 0.05 0.04 0.03 0.04 0.04 0.04 58.67%
P/EPS 5.52 2.88 3.62 4.93 5.60 9.01 -5.54 -
EY 18.12 34.78 27.60 20.28 17.85 11.10 -18.05 -
DY 10.26 10.17 24.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.28 0.24 0.20 0.22 0.21 0.20 86.54%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 27/11/07 30/08/07 31/05/07 27/02/07 28/11/06 29/08/06 29/05/06 -
Price 0.32 0.38 0.54 0.54 0.46 0.41 0.45 -
P/RPS 0.06 0.03 0.04 0.04 0.04 0.04 0.04 31.00%
P/EPS 4.53 1.85 3.91 6.66 5.86 8.80 -6.39 -
EY 22.08 54.00 25.56 15.02 17.07 11.37 -15.64 -
DY 12.50 15.79 22.22 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.18 0.26 0.27 0.23 0.21 0.23 49.34%

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