[CHUAN] YoY Annualized 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- 70.36%
YoY- 295.94%
Quarter Report
Latest QR
Upcoming QR
CHUAN's Result
CHUAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 517,136 459,796 687,776 610,564 451,432 365,640 458,420 2.02%
PBT 14,744 15,516 29,592 8,984 -1,756 1,768 11,616 4.05%
Tax -3,856 -5,120 -8,336 -2,752 -2,208 -1,180 -3,388 2.17%
NP 10,888 10,396 21,256 6,232 -3,964 588 8,228 4.77%
-
NP to SH 10,040 10,016 20,744 6,184 -3,156 588 8,228 3.37%
-
Tax Rate 26.15% 33.00% 28.17% 30.63% - 66.74% 29.17% -
Total Cost 506,248 449,400 666,520 604,332 455,396 365,052 450,192 1.97%
-
Net Worth 129,264 118,939 101,465 92,311 86,521 89,981 82,691 7.72%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div - - - 5,377 - - - -
Div Payout % - - - 86.96% - - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 129,264 118,939 101,465 92,311 86,521 89,981 82,691 7.72%
NOSH 125,500 125,200 125,265 44,811 44,829 44,545 41,140 20.41%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 2.11% 2.26% 3.09% 1.02% -0.88% 0.16% 1.79% -
ROE 7.77% 8.42% 20.44% 6.70% -3.65% 0.65% 9.95% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 412.06 367.25 549.05 1,362.51 1,007.00 820.82 1,114.29 -15.27%
EPS 8.00 8.00 16.56 13.80 -7.04 1.32 20.00 -14.15%
DPS 0.00 0.00 0.00 12.00 0.00 0.00 0.00 -
NAPS 1.03 0.95 0.81 2.06 1.93 2.02 2.01 -10.53%
Adjusted Per Share Value based on latest NOSH - 44,811
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 306.60 272.60 407.76 361.99 267.64 216.78 271.79 2.02%
EPS 5.95 5.94 12.30 3.67 -1.87 0.35 4.88 3.35%
DPS 0.00 0.00 0.00 3.19 0.00 0.00 0.00 -
NAPS 0.7664 0.7052 0.6016 0.5473 0.513 0.5335 0.4903 7.72%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 0.44 0.20 0.31 0.50 0.39 0.48 0.65 -
P/RPS 0.11 0.05 0.06 0.04 0.04 0.06 0.06 10.62%
P/EPS 5.50 2.50 1.87 3.62 -5.54 36.36 3.25 9.15%
EY 18.18 40.00 53.42 27.60 -18.05 2.75 30.77 -8.39%
DY 0.00 0.00 0.00 24.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.21 0.38 0.24 0.20 0.24 0.32 5.04%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/05/10 27/05/09 26/05/08 31/05/07 29/05/06 30/05/05 26/05/04 -
Price 0.39 0.26 0.28 0.54 0.45 0.41 0.52 -
P/RPS 0.09 0.07 0.05 0.04 0.04 0.05 0.05 10.28%
P/EPS 4.88 3.25 1.69 3.91 -6.39 31.06 2.60 11.05%
EY 20.51 30.77 59.14 25.56 -15.64 3.22 38.46 -9.94%
DY 0.00 0.00 0.00 22.22 0.00 0.00 0.00 -
P/NAPS 0.38 0.27 0.35 0.26 0.23 0.20 0.26 6.52%

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