[CHUAN] YoY TTM 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- 1592.9%
YoY- 336.9%
Quarter Report
Latest QR
Upcoming QR
CHUAN's Result
CHUAN's Financial Summary
View:
Show?
TTM Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 516,482 696,240 611,443 500,130 393,561 429,735 395,019 4.56%
PBT 17,972 34,477 11,366 3,908 -730 3,638 2,370 40.12%
Tax -4,924 -9,799 -3,677 -1,836 -586 1,881 -1,295 24.90%
NP 13,048 24,678 7,689 2,072 -1,316 5,519 1,075 51.53%
-
NP to SH 12,535 23,906 7,641 2,523 -1,065 5,519 1,075 50.53%
-
Tax Rate 27.40% 28.42% 32.35% 46.98% - -51.70% 54.64% -
Total Cost 503,434 671,562 603,754 498,058 394,877 424,216 393,944 4.16%
-
Net Worth 125,300 116,553 95,185 89,550 87,391 84,901 80,523 7.64%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div 1,863 - - - - 1,900 - -
Div Payout % 14.87% - - - - 34.44% - -
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 125,300 116,553 95,185 89,550 87,391 84,901 80,523 7.64%
NOSH 125,300 125,326 125,243 44,775 44,816 42,030 39,666 21.10%
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 2.53% 3.54% 1.26% 0.41% -0.33% 1.28% 0.27% -
ROE 10.00% 20.51% 8.03% 2.82% -1.22% 6.50% 1.34% -
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 412.19 555.54 488.20 1,116.98 878.16 1,022.44 995.85 -13.66%
EPS 10.00 19.07 6.10 5.63 -2.38 13.13 2.71 24.28%
DPS 1.50 0.00 0.00 0.00 0.00 4.52 0.00 -
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 306.21 412.78 362.51 296.51 233.33 254.78 234.20 4.56%
EPS 7.43 14.17 4.53 1.50 -0.63 3.27 0.64 50.42%
DPS 1.11 0.00 0.00 0.00 0.00 1.13 0.00 -
NAPS 0.7429 0.691 0.5643 0.5309 0.5181 0.5034 0.4774 7.64%
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 0.05 0.08 0.04 0.05 0.05 0.06 10.61%
P/EPS 4.40 1.36 6.39 7.81 -18.52 3.96 23.25 -24.20%
EY 22.74 73.37 15.64 12.81 -5.40 25.25 4.30 31.96%
DY 3.41 0.00 0.00 0.00 0.00 8.70 0.00 -
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 0.07 0.04 0.04 0.05 0.07 7.81%
P/EPS 4.60 0.94 5.25 8.16 -15.99 4.26 25.83 -24.97%
EY 21.75 105.97 19.07 12.25 -6.25 23.45 3.87 33.30%
DY 3.26 0.00 0.00 0.00 0.00 8.08 0.00 -
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