[CHUAN] YoY Annualized Quarter Result on 30-Sep-2006 [#3]

Stock
[CHUAN] CHUAN HUAT RESOURCES BHD
Announcement Date
28-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 68.36%
YoY- 347.79%
Quarter Report
Latest QR
Upcoming QR
CHUAN's Result
CHUAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 508,925 745,869 618,834 532,313 403,760 423,088 415,158 3.44%
PBT 22,892 42,570 13,488 5,936 -893 11,746 3,134 39.25%
Tax -6,294 -12,068 -4,028 -2,794 -1,085 -1,874 -1,546 26.33%
NP 16,597 30,502 9,460 3,141 -1,978 9,872 1,588 47.81%
-
NP to SH 15,866 29,544 8,862 3,518 -1,420 9,872 1,588 46.70%
-
Tax Rate 27.49% 28.35% 29.86% 47.07% - 15.95% 49.33% -
Total Cost 492,328 715,366 609,374 529,172 405,738 413,216 413,570 2.94%
-
Net Worth 125,395 116,621 95,315 89,609 87,258 84,833 83,083 7.09%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div - - 5,016 - - - 1,446 -
Div Payout % - - 56.60% - - - 91.07% -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 125,395 116,621 95,315 89,609 87,258 84,833 83,083 7.09%
NOSH 125,395 125,398 125,415 44,804 44,747 41,996 40,927 20.49%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 3.26% 4.09% 1.53% 0.59% -0.49% 2.33% 0.38% -
ROE 12.65% 25.33% 9.30% 3.93% -1.63% 11.64% 1.91% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 405.86 594.80 493.43 1,188.07 902.30 1,007.43 1,014.37 -14.14%
EPS 12.65 23.56 7.07 7.85 -3.17 23.51 3.88 21.74%
DPS 0.00 0.00 4.00 0.00 0.00 0.00 3.53 -
NAPS 1.00 0.93 0.76 2.00 1.95 2.02 2.03 -11.12%
Adjusted Per Share Value based on latest NOSH - 44,775
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 301.73 442.21 366.89 315.59 239.38 250.84 246.14 3.44%
EPS 9.41 17.52 5.25 2.09 -0.84 5.85 0.94 46.75%
DPS 0.00 0.00 2.97 0.00 0.00 0.00 0.86 -
NAPS 0.7434 0.6914 0.5651 0.5313 0.5173 0.503 0.4926 7.09%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 0.44 0.26 0.39 0.44 0.44 0.52 0.63 -
P/RPS 0.11 0.04 0.08 0.04 0.05 0.05 0.06 10.61%
P/EPS 3.48 1.10 5.52 5.60 -13.87 2.21 16.24 -22.62%
EY 28.76 90.62 18.12 17.85 -7.21 45.21 6.16 29.25%
DY 0.00 0.00 10.26 0.00 0.00 0.00 5.61 -
P/NAPS 0.44 0.28 0.51 0.22 0.23 0.26 0.31 6.00%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 25/11/09 25/11/08 27/11/07 28/11/06 29/11/05 29/11/04 21/11/03 -
Price 0.46 0.18 0.32 0.46 0.38 0.56 0.70 -
P/RPS 0.11 0.03 0.06 0.04 0.04 0.06 0.07 7.81%
P/EPS 3.64 0.76 4.53 5.86 -11.97 2.38 18.04 -23.39%
EY 27.51 130.89 22.08 17.07 -8.35 41.98 5.54 30.58%
DY 0.00 0.00 12.50 0.00 0.00 0.00 5.05 -
P/NAPS 0.46 0.19 0.42 0.23 0.19 0.28 0.34 5.16%

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