[CHUAN] QoQ Annualized Quarter Result on 31-Mar-2008 [#1]

Stock
[CHUAN] CHUAN HUAT RESOURCES BHD
Announcement Date
26-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 147.1%
YoY- 235.45%
Quarter Report
Latest QR
Upcoming QR
CHUAN's Result
CHUAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 694,190 745,869 759,108 687,776 600,964 618,834 583,630 12.20%
PBT 32,731 42,570 47,588 29,592 12,665 13,488 14,002 75.68%
Tax -9,254 -12,068 -12,704 -8,336 -3,769 -4,028 -4,152 70.21%
NP 23,477 30,502 34,884 21,256 8,896 9,460 9,850 77.96%
-
NP to SH 22,793 29,544 33,964 20,744 8,395 8,862 9,186 82.77%
-
Tax Rate 28.27% 28.35% 26.70% 28.17% 29.76% 29.86% 29.65% -
Total Cost 670,713 715,366 724,224 666,520 592,068 609,374 573,780 10.91%
-
Net Worth 116,589 116,621 112,795 101,465 96,558 95,315 94,008 15.35%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 6,895 - - - - 5,016 2,685 86.99%
Div Payout % 30.25% - - - - 56.60% 29.24% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 116,589 116,621 112,795 101,465 96,558 95,315 94,008 15.35%
NOSH 125,365 125,398 125,328 125,265 125,400 125,415 44,766 98.05%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 3.38% 4.09% 4.60% 3.09% 1.48% 1.53% 1.69% -
ROE 19.55% 25.33% 30.11% 20.44% 8.69% 9.30% 9.77% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 553.73 594.80 605.70 549.05 479.23 493.43 1,303.73 -43.34%
EPS 18.18 23.56 27.10 16.56 6.70 7.07 20.52 -7.72%
DPS 5.50 0.00 0.00 0.00 0.00 4.00 6.00 -5.61%
NAPS 0.93 0.93 0.90 0.81 0.77 0.76 2.10 -41.75%
Adjusted Per Share Value based on latest NOSH - 125,265
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 411.57 442.21 450.06 407.76 356.30 366.89 346.02 12.20%
EPS 13.51 17.52 20.14 12.30 4.98 5.25 5.45 82.66%
DPS 4.09 0.00 0.00 0.00 0.00 2.97 1.59 87.20%
NAPS 0.6912 0.6914 0.6687 0.6016 0.5725 0.5651 0.5574 15.34%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.25 0.26 0.30 0.31 0.28 0.39 0.59 -
P/RPS 0.05 0.04 0.05 0.06 0.06 0.08 0.05 0.00%
P/EPS 1.38 1.10 1.11 1.87 4.18 5.52 2.88 -38.62%
EY 72.73 90.62 90.33 53.42 23.91 18.12 34.78 63.16%
DY 22.00 0.00 0.00 0.00 0.00 10.26 10.17 66.87%
P/NAPS 0.27 0.28 0.33 0.38 0.36 0.51 0.28 -2.38%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 24/02/09 25/11/08 26/08/08 26/05/08 26/02/08 27/11/07 30/08/07 -
Price 0.18 0.18 0.32 0.28 0.30 0.32 0.38 -
P/RPS 0.03 0.03 0.05 0.05 0.06 0.06 0.03 0.00%
P/EPS 0.99 0.76 1.18 1.69 4.48 4.53 1.85 -33.96%
EY 101.01 130.89 84.69 59.14 22.32 22.08 54.00 51.52%
DY 30.56 0.00 0.00 0.00 0.00 12.50 15.79 54.99%
P/NAPS 0.19 0.19 0.36 0.35 0.39 0.42 0.18 3.65%

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