[CHUAN] YoY Annualized Quarter Result on 30-Sep-2008 [#3]

Stock
[CHUAN] CHUAN HUAT RESOURCES BHD
Announcement Date
25-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -13.01%
YoY- 233.35%
Quarter Report
Latest QR
Upcoming QR
CHUAN's Result
CHUAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 615,154 549,970 508,925 745,869 618,834 532,313 403,760 7.26%
PBT 26,752 24,150 22,892 42,570 13,488 5,936 -893 -
Tax -6,134 -6,710 -6,294 -12,068 -4,028 -2,794 -1,085 33.45%
NP 20,617 17,440 16,597 30,502 9,460 3,141 -1,978 -
-
NP to SH 19,373 16,384 15,866 29,544 8,862 3,518 -1,420 -
-
Tax Rate 22.93% 27.78% 27.49% 28.35% 29.86% 47.07% - -
Total Cost 594,537 532,530 492,328 715,366 609,374 529,172 405,738 6.57%
-
Net Worth 148,811 136,672 125,395 116,621 95,315 89,609 87,258 9.30%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div - - - - 5,016 - - -
Div Payout % - - - - 56.60% - - -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 148,811 136,672 125,395 116,621 95,315 89,609 87,258 9.30%
NOSH 167,203 125,387 125,395 125,398 125,415 44,804 44,747 24.55%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 3.35% 3.17% 3.26% 4.09% 1.53% 0.59% -0.49% -
ROE 13.02% 11.99% 12.65% 25.33% 9.30% 3.93% -1.63% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 367.91 438.62 405.86 594.80 493.43 1,188.07 902.30 -13.88%
EPS 11.59 13.07 12.65 23.56 7.07 7.85 -3.17 -
DPS 0.00 0.00 0.00 0.00 4.00 0.00 0.00 -
NAPS 0.89 1.09 1.00 0.93 0.76 2.00 1.95 -12.24%
Adjusted Per Share Value based on latest NOSH - 125,326
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 364.71 326.06 301.73 442.21 366.89 315.59 239.38 7.26%
EPS 11.49 9.71 9.41 17.52 5.25 2.09 -0.84 -
DPS 0.00 0.00 0.00 0.00 2.97 0.00 0.00 -
NAPS 0.8823 0.8103 0.7434 0.6914 0.5651 0.5313 0.5173 9.30%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 0.42 0.68 0.44 0.26 0.39 0.44 0.44 -
P/RPS 0.11 0.16 0.11 0.04 0.08 0.04 0.05 14.03%
P/EPS 3.62 5.20 3.48 1.10 5.52 5.60 -13.87 -
EY 27.59 19.22 28.76 90.62 18.12 17.85 -7.21 -
DY 0.00 0.00 0.00 0.00 10.26 0.00 0.00 -
P/NAPS 0.47 0.62 0.44 0.28 0.51 0.22 0.23 12.64%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 29/11/11 29/11/10 25/11/09 25/11/08 27/11/07 28/11/06 29/11/05 -
Price 0.43 0.72 0.46 0.18 0.32 0.46 0.38 -
P/RPS 0.12 0.16 0.11 0.03 0.06 0.04 0.04 20.08%
P/EPS 3.71 5.51 3.64 0.76 4.53 5.86 -11.97 -
EY 26.95 18.15 27.51 130.89 22.08 17.07 -8.35 -
DY 0.00 0.00 0.00 0.00 12.50 0.00 0.00 -
P/NAPS 0.48 0.66 0.46 0.19 0.42 0.23 0.19 16.69%

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