[CHUAN] YoY TTM Result on 30-Sep-2008 [#3]

Stock
[CHUAN] CHUAN HUAT RESOURCES BHD
Announcement Date
25-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 15.02%
YoY- 212.86%
Quarter Report
Latest QR
Upcoming QR
CHUAN's Result
CHUAN's Financial Summary
View:
Show?
TTM Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 600,471 545,338 516,482 696,240 611,443 500,130 393,561 7.29%
PBT 23,244 21,845 17,972 34,477 11,366 3,908 -730 -
Tax -5,151 -6,237 -4,924 -9,799 -3,677 -1,836 -586 43.63%
NP 18,093 15,608 13,048 24,678 7,689 2,072 -1,316 -
-
NP to SH 16,864 14,776 12,535 23,906 7,641 2,523 -1,065 -
-
Tax Rate 22.16% 28.55% 27.40% 28.42% 32.35% 46.98% - -
Total Cost 582,378 529,730 503,434 671,562 603,754 498,058 394,877 6.68%
-
Net Worth 148,599 125,371 125,300 116,553 95,185 89,550 87,391 9.24%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div 5,835 1,878 1,863 - - - - -
Div Payout % 34.60% 12.71% 14.87% - - - - -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 148,599 125,371 125,300 116,553 95,185 89,550 87,391 9.24%
NOSH 166,965 125,371 125,300 125,326 125,243 44,775 44,816 24.49%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 3.01% 2.86% 2.53% 3.54% 1.26% 0.41% -0.33% -
ROE 11.35% 11.79% 10.00% 20.51% 8.03% 2.82% -1.22% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 359.64 434.98 412.19 555.54 488.20 1,116.98 878.16 -13.81%
EPS 10.10 11.79 10.00 19.07 6.10 5.63 -2.38 -
DPS 3.50 1.50 1.50 0.00 0.00 0.00 0.00 -
NAPS 0.89 1.00 1.00 0.93 0.76 2.00 1.95 -12.24%
Adjusted Per Share Value based on latest NOSH - 125,326
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 356.00 323.32 306.21 412.78 362.51 296.51 233.33 7.29%
EPS 10.00 8.76 7.43 14.17 4.53 1.50 -0.63 -
DPS 3.46 1.11 1.11 0.00 0.00 0.00 0.00 -
NAPS 0.881 0.7433 0.7429 0.691 0.5643 0.5309 0.5181 9.24%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 0.42 0.68 0.44 0.26 0.39 0.44 0.44 -
P/RPS 0.12 0.16 0.11 0.05 0.08 0.04 0.05 15.70%
P/EPS 4.16 5.77 4.40 1.36 6.39 7.81 -18.52 -
EY 24.05 17.33 22.74 73.37 15.64 12.81 -5.40 -
DY 8.33 2.21 3.41 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.68 0.44 0.28 0.51 0.22 0.23 12.64%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 29/11/11 29/11/10 25/11/09 25/11/08 27/11/07 28/11/06 29/11/05 -
Price 0.43 0.72 0.46 0.18 0.32 0.46 0.38 -
P/RPS 0.12 0.17 0.11 0.03 0.07 0.04 0.04 20.08%
P/EPS 4.26 6.11 4.60 0.94 5.25 8.16 -15.99 -
EY 23.49 16.37 21.75 105.97 19.07 12.25 -6.25 -
DY 8.14 2.08 3.26 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.72 0.46 0.19 0.42 0.23 0.19 16.69%

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