[CHUAN] QoQ Annualized Quarter Result on 30-Jun-2004 [#2]

Stock
[CHUAN] CHUAN HUAT RESOURCES BHD
Announcement Date
26-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 32.67%
YoY- 409.14%
Quarter Report
Latest QR
Upcoming QR
CHUAN's Result
CHUAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 365,640 408,057 423,088 400,402 458,420 423,788 415,158 -8.11%
PBT 1,768 8,750 11,746 12,890 11,616 -2,821 3,134 -31.70%
Tax -1,180 -1,346 -1,874 -1,974 -3,388 2,127 -1,546 -16.46%
NP 588 7,404 9,872 10,916 8,228 -694 1,588 -48.40%
-
NP to SH 588 7,404 9,872 10,916 8,228 -694 1,588 -48.40%
-
Tax Rate 66.74% 15.38% 15.95% 15.31% 29.17% - 49.33% -
Total Cost 365,052 400,653 413,216 389,486 450,192 424,482 413,570 -7.97%
-
Net Worth 89,981 99,063 84,833 85,242 82,691 80,294 83,083 5.45%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - 2,134 - - - 614 1,446 -
Div Payout % - 28.84% - - - 0.00% 91.07% -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 89,981 99,063 84,833 85,242 82,691 80,294 83,083 5.45%
NOSH 44,545 42,699 41,996 41,379 41,140 40,966 40,927 5.80%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 0.16% 1.81% 2.33% 2.73% 1.79% -0.16% 0.38% -
ROE 0.65% 7.47% 11.64% 12.81% 9.95% -0.86% 1.91% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 820.82 955.64 1,007.43 967.63 1,114.29 1,034.47 1,014.37 -13.15%
EPS 1.32 17.34 23.51 26.38 20.00 -1.69 3.88 -51.23%
DPS 0.00 5.00 0.00 0.00 0.00 1.50 3.53 -
NAPS 2.02 2.32 2.02 2.06 2.01 1.96 2.03 -0.32%
Adjusted Per Share Value based on latest NOSH - 41,374
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 216.78 241.93 250.84 237.39 271.79 251.25 246.14 -8.11%
EPS 0.35 4.39 5.85 6.47 4.88 -0.41 0.94 -48.21%
DPS 0.00 1.27 0.00 0.00 0.00 0.36 0.86 -
NAPS 0.5335 0.5873 0.503 0.5054 0.4903 0.476 0.4926 5.45%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 0.48 0.56 0.52 0.54 0.65 0.61 0.63 -
P/RPS 0.06 0.06 0.05 0.06 0.06 0.06 0.06 0.00%
P/EPS 36.36 3.23 2.21 2.05 3.25 -36.01 16.24 71.05%
EY 2.75 30.96 45.21 48.85 30.77 -2.78 6.16 -41.55%
DY 0.00 8.93 0.00 0.00 0.00 2.46 5.61 -
P/NAPS 0.24 0.24 0.26 0.26 0.32 0.31 0.31 -15.67%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 30/05/05 01/03/05 29/11/04 26/08/04 26/05/04 05/04/04 21/11/03 -
Price 0.41 0.52 0.56 0.52 0.52 0.66 0.70 -
P/RPS 0.05 0.05 0.06 0.05 0.05 0.06 0.07 -20.07%
P/EPS 31.06 3.00 2.38 1.97 2.60 -38.96 18.04 43.60%
EY 3.22 33.35 41.98 50.73 38.46 -2.57 5.54 -30.33%
DY 0.00 9.62 0.00 0.00 0.00 2.27 5.05 -
P/NAPS 0.20 0.22 0.28 0.25 0.26 0.34 0.34 -29.77%

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