[CHUAN] YoY TTM Result on 30-Sep-2007 [#3]

Stock
[CHUAN] CHUAN HUAT RESOURCES BHD
Announcement Date
27-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 6.41%
YoY- 202.85%
Quarter Report
Latest QR
Upcoming QR
CHUAN's Result
CHUAN's Financial Summary
View:
Show?
TTM Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 545,338 516,482 696,240 611,443 500,130 393,561 429,735 4.04%
PBT 21,845 17,972 34,477 11,366 3,908 -730 3,638 34.79%
Tax -6,237 -4,924 -9,799 -3,677 -1,836 -586 1,881 -
NP 15,608 13,048 24,678 7,689 2,072 -1,316 5,519 18.90%
-
NP to SH 14,776 12,535 23,906 7,641 2,523 -1,065 5,519 17.82%
-
Tax Rate 28.55% 27.40% 28.42% 32.35% 46.98% - -51.70% -
Total Cost 529,730 503,434 671,562 603,754 498,058 394,877 424,216 3.76%
-
Net Worth 125,371 125,300 116,553 95,185 89,550 87,391 84,901 6.70%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div 1,878 1,863 - - - - 1,900 -0.19%
Div Payout % 12.71% 14.87% - - - - 34.44% -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 125,371 125,300 116,553 95,185 89,550 87,391 84,901 6.70%
NOSH 125,371 125,300 125,326 125,243 44,775 44,816 42,030 19.96%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 2.86% 2.53% 3.54% 1.26% 0.41% -0.33% 1.28% -
ROE 11.79% 10.00% 20.51% 8.03% 2.82% -1.22% 6.50% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 434.98 412.19 555.54 488.20 1,116.98 878.16 1,022.44 -13.27%
EPS 11.79 10.00 19.07 6.10 5.63 -2.38 13.13 -1.77%
DPS 1.50 1.50 0.00 0.00 0.00 0.00 4.52 -16.78%
NAPS 1.00 1.00 0.93 0.76 2.00 1.95 2.02 -11.05%
Adjusted Per Share Value based on latest NOSH - 125,243
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 323.32 306.21 412.78 362.51 296.51 233.33 254.78 4.04%
EPS 8.76 7.43 14.17 4.53 1.50 -0.63 3.27 17.84%
DPS 1.11 1.11 0.00 0.00 0.00 0.00 1.13 -0.29%
NAPS 0.7433 0.7429 0.691 0.5643 0.5309 0.5181 0.5034 6.70%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 0.68 0.44 0.26 0.39 0.44 0.44 0.52 -
P/RPS 0.16 0.11 0.05 0.08 0.04 0.05 0.05 21.38%
P/EPS 5.77 4.40 1.36 6.39 7.81 -18.52 3.96 6.47%
EY 17.33 22.74 73.37 15.64 12.81 -5.40 25.25 -6.07%
DY 2.21 3.41 0.00 0.00 0.00 0.00 8.70 -20.41%
P/NAPS 0.68 0.44 0.28 0.51 0.22 0.23 0.26 17.37%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 29/11/10 25/11/09 25/11/08 27/11/07 28/11/06 29/11/05 29/11/04 -
Price 0.72 0.46 0.18 0.32 0.46 0.38 0.56 -
P/RPS 0.17 0.11 0.03 0.07 0.04 0.04 0.05 22.61%
P/EPS 6.11 4.60 0.94 5.25 8.16 -15.99 4.26 6.19%
EY 16.37 21.75 105.97 19.07 12.25 -6.25 23.45 -5.81%
DY 2.08 3.26 0.00 0.00 0.00 0.00 8.08 -20.23%
P/NAPS 0.72 0.46 0.19 0.42 0.23 0.19 0.28 17.03%

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