[CHUAN] QoQ Cumulative Quarter 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- -57.41%
YoY- 295.94%
Quarter Report
Latest QR
Upcoming QR
CHUAN's Result
CHUAN's Financial Summary
View:
Show?
Cumulative Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 600,964 464,126 291,815 152,641 546,552 399,235 247,701 80.26%
PBT 12,665 10,116 7,001 2,246 5,702 4,452 2,074 232.99%
Tax -3,769 -3,021 -2,076 -688 -2,752 -2,096 -1,265 106.64%
NP 8,896 7,095 4,925 1,558 2,950 2,356 809 392.34%
-
NP to SH 8,395 6,647 4,593 1,546 3,630 2,639 1,045 299.59%
-
Tax Rate 29.76% 29.86% 29.65% 30.63% 48.26% 47.08% 60.99% -
Total Cost 592,068 457,031 286,890 151,083 543,602 396,879 246,892 78.87%
-
Net Worth 96,558 95,315 94,008 92,311 90,391 89,609 88,354 6.08%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - 3,762 1,342 1,344 - - - -
Div Payout % - 56.60% 29.24% 86.96% - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 96,558 95,315 94,008 92,311 90,391 89,609 88,354 6.08%
NOSH 125,400 125,415 44,766 44,811 44,748 44,804 44,849 98.09%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 1.48% 1.53% 1.69% 1.02% 0.54% 0.59% 0.33% -
ROE 8.69% 6.97% 4.89% 1.67% 4.02% 2.95% 1.18% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 479.23 370.07 651.87 340.63 1,221.39 891.06 552.29 -9.00%
EPS 6.70 5.30 10.26 3.45 8.11 5.89 2.33 101.82%
DPS 0.00 3.00 3.00 3.00 0.00 0.00 0.00 -
NAPS 0.77 0.76 2.10 2.06 2.02 2.00 1.97 -46.45%
Adjusted Per Share Value based on latest NOSH - 44,811
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 356.30 275.17 173.01 90.50 324.04 236.70 146.86 80.26%
EPS 4.98 3.94 2.72 0.92 2.15 1.56 0.62 299.55%
DPS 0.00 2.23 0.80 0.80 0.00 0.00 0.00 -
NAPS 0.5725 0.5651 0.5574 0.5473 0.5359 0.5313 0.5238 6.08%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.28 0.39 0.59 0.50 0.40 0.44 0.42 -
P/RPS 0.06 0.11 0.09 0.15 0.03 0.05 0.08 -17.40%
P/EPS 4.18 7.36 5.75 14.49 4.93 7.47 18.03 -62.16%
EY 23.91 13.59 17.39 6.90 20.28 13.39 5.55 164.05%
DY 0.00 7.69 5.08 6.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.51 0.28 0.24 0.20 0.22 0.21 43.09%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 26/02/08 27/11/07 30/08/07 31/05/07 27/02/07 28/11/06 29/08/06 -
Price 0.30 0.32 0.38 0.54 0.54 0.46 0.41 -
P/RPS 0.06 0.09 0.06 0.16 0.04 0.05 0.07 -9.74%
P/EPS 4.48 6.04 3.70 15.65 6.66 7.81 17.60 -59.73%
EY 22.32 16.56 27.00 6.39 15.02 12.80 5.68 148.39%
DY 0.00 9.38 7.89 5.56 0.00 0.00 0.00 -
P/NAPS 0.39 0.42 0.18 0.26 0.27 0.23 0.21 50.91%

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