[CHUAN] YoY Cumulative Quarter Result on 31-Dec-2006 [#4]

Stock
[CHUAN] CHUAN HUAT RESOURCES BHD
Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 37.55%
YoY- 411.59%
Quarter Report
Latest QR
Upcoming QR
CHUAN's Result
CHUAN's Financial Summary
View:
Show?
Cumulative Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 514,217 694,190 600,964 546,552 403,695 408,057 423,788 3.27%
PBT 20,901 32,731 12,665 5,702 -1,200 8,750 -2,821 -
Tax -5,930 -9,254 -3,769 -2,752 35 -1,346 2,127 -
NP 14,971 23,477 8,896 2,950 -1,165 7,404 -694 -
-
NP to SH 14,379 22,793 8,395 3,630 -1,165 7,404 -694 -
-
Tax Rate 28.37% 28.27% 29.76% 48.26% - 15.38% - -
Total Cost 499,246 670,713 592,068 543,602 404,860 400,653 424,482 2.73%
-
Net Worth 127,869 116,589 96,558 90,391 98,128 99,063 80,294 8.05%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div 1,880 6,895 - - - 2,134 614 20.48%
Div Payout % 13.08% 30.25% - - - 28.84% 0.00% -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 127,869 116,589 96,558 90,391 98,128 99,063 80,294 8.05%
NOSH 125,361 125,365 125,400 44,748 44,807 42,699 40,966 20.47%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 2.91% 3.38% 1.48% 0.54% -0.29% 1.81% -0.16% -
ROE 11.25% 19.55% 8.69% 4.02% -1.19% 7.47% -0.86% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 410.19 553.73 479.23 1,221.39 900.95 955.64 1,034.47 -14.27%
EPS 11.47 18.18 6.70 8.11 -2.60 17.34 -1.69 -
DPS 1.50 5.50 0.00 0.00 0.00 5.00 1.50 0.00%
NAPS 1.02 0.93 0.77 2.02 2.19 2.32 1.96 -10.30%
Adjusted Per Share Value based on latest NOSH - 44,800
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 304.87 411.57 356.30 324.04 239.34 241.93 251.25 3.27%
EPS 8.52 13.51 4.98 2.15 -0.69 4.39 -0.41 -
DPS 1.11 4.09 0.00 0.00 0.00 1.27 0.36 20.62%
NAPS 0.7581 0.6912 0.5725 0.5359 0.5818 0.5873 0.476 8.05%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 0.46 0.25 0.28 0.40 0.31 0.56 0.61 -
P/RPS 0.11 0.05 0.06 0.03 0.03 0.06 0.06 10.61%
P/EPS 4.01 1.38 4.18 4.93 -11.92 3.23 -36.01 -
EY 24.93 72.73 23.91 20.28 -8.39 30.96 -2.78 -
DY 3.26 22.00 0.00 0.00 0.00 8.93 2.46 4.80%
P/NAPS 0.45 0.27 0.36 0.20 0.14 0.24 0.31 6.40%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 23/02/10 24/02/09 26/02/08 27/02/07 13/03/06 01/03/05 05/04/04 -
Price 0.51 0.18 0.30 0.54 0.37 0.52 0.66 -
P/RPS 0.12 0.03 0.06 0.04 0.04 0.05 0.06 12.23%
P/EPS 4.45 0.99 4.48 6.66 -14.23 3.00 -38.96 -
EY 22.49 101.01 22.32 15.02 -7.03 33.35 -2.57 -
DY 2.94 30.56 0.00 0.00 0.00 9.62 2.27 4.40%
P/NAPS 0.50 0.19 0.39 0.27 0.17 0.22 0.34 6.63%

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