[CHUAN] YoY TTM Result on 30-Jun-2006 [#2]

Stock
[CHUAN] CHUAN HUAT RESOURCES BHD
Announcement Date
29-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 92.02%
YoY- -108.54%
Quarter Report
Latest QR
Upcoming QR
CHUAN's Result
CHUAN's Financial Summary
View:
Show?
TTM Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 564,393 688,703 590,666 460,580 398,692 423,146 395,377 6.10%
PBT 18,535 29,458 10,629 388 2,777 743 3,795 30.22%
Tax -5,700 -8,045 -3,563 -1,036 -974 2,949 -2,485 14.82%
NP 12,835 21,413 7,066 -648 1,803 3,692 1,310 46.23%
-
NP to SH 12,298 20,784 7,181 -169 1,979 3,692 1,310 45.19%
-
Tax Rate 30.75% 27.31% 33.52% 267.01% 35.07% -396.90% 65.48% -
Total Cost 551,558 667,290 583,600 461,228 396,889 419,454 394,067 5.75%
-
Net Worth 122,746 112,820 94,052 88,121 90,288 85,231 82,848 6.76%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div 1,863 - - - - 1,900 305 35.16%
Div Payout % 15.16% - - - - 51.48% 23.30% -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 122,746 112,820 94,052 88,121 90,288 85,231 82,848 6.76%
NOSH 125,251 125,356 44,787 44,731 45,600 41,374 40,812 20.52%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 2.27% 3.11% 1.20% -0.14% 0.45% 0.87% 0.33% -
ROE 10.02% 18.42% 7.64% -0.19% 2.19% 4.33% 1.58% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 450.61 549.40 1,318.83 1,029.65 874.32 1,022.72 968.77 -11.96%
EPS 9.82 16.58 16.03 -0.38 4.34 8.92 3.21 20.46%
DPS 1.50 0.00 0.00 0.00 0.00 4.59 0.75 12.23%
NAPS 0.98 0.90 2.10 1.97 1.98 2.06 2.03 -11.41%
Adjusted Per Share Value based on latest NOSH - 44,731
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 334.61 408.31 350.19 273.07 236.37 250.87 234.41 6.10%
EPS 7.29 12.32 4.26 -0.10 1.17 2.19 0.78 45.08%
DPS 1.11 0.00 0.00 0.00 0.00 1.13 0.18 35.38%
NAPS 0.7277 0.6689 0.5576 0.5224 0.5353 0.5053 0.4912 6.76%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 0.35 0.30 0.59 0.42 0.44 0.54 0.60 -
P/RPS 0.08 0.05 0.04 0.04 0.05 0.05 0.06 4.90%
P/EPS 3.56 1.81 3.68 -111.17 10.14 6.05 18.69 -24.12%
EY 28.05 55.27 27.18 -0.90 9.86 16.52 5.35 31.77%
DY 4.29 0.00 0.00 0.00 0.00 8.51 1.25 22.79%
P/NAPS 0.36 0.33 0.28 0.21 0.22 0.26 0.30 3.08%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 28/08/09 26/08/08 30/08/07 29/08/06 29/08/05 26/08/04 29/08/03 -
Price 0.47 0.32 0.38 0.41 0.45 0.52 0.70 -
P/RPS 0.10 0.06 0.03 0.04 0.05 0.05 0.07 6.11%
P/EPS 4.79 1.93 2.37 -108.52 10.37 5.83 21.81 -22.30%
EY 20.89 51.81 42.19 -0.92 9.64 17.16 4.59 28.70%
DY 3.19 0.00 0.00 0.00 0.00 8.83 1.07 19.94%
P/NAPS 0.48 0.36 0.18 0.21 0.23 0.25 0.34 5.91%

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