[CHUAN] QoQ Annualized Quarter Result on 30-Sep-2004 [#3]

Stock
[CHUAN] CHUAN HUAT RESOURCES BHD
Announcement Date
29-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -9.56%
YoY- 521.66%
Quarter Report
Latest QR
Upcoming QR
CHUAN's Result
CHUAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 381,672 365,640 408,057 423,088 400,402 458,420 423,788 -6.74%
PBT 944 1,768 8,750 11,746 12,890 11,616 -2,821 -
Tax -1,566 -1,180 -1,346 -1,874 -1,974 -3,388 2,127 -
NP -622 588 7,404 9,872 10,916 8,228 -694 -7.04%
-
NP to SH 66 588 7,404 9,872 10,916 8,228 -694 -
-
Tax Rate 165.89% 66.74% 15.38% 15.95% 15.31% 29.17% - -
Total Cost 382,294 365,052 400,653 413,216 389,486 450,192 424,482 -6.74%
-
Net Worth 93,342 89,981 99,063 84,833 85,242 82,691 80,294 10.56%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - 2,134 - - - 614 -
Div Payout % - - 28.84% - - - 0.00% -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 93,342 89,981 99,063 84,833 85,242 82,691 80,294 10.56%
NOSH 47,142 44,545 42,699 41,996 41,379 41,140 40,966 9.82%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin -0.16% 0.16% 1.81% 2.33% 2.73% 1.79% -0.16% -
ROE 0.07% 0.65% 7.47% 11.64% 12.81% 9.95% -0.86% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 809.61 820.82 955.64 1,007.43 967.63 1,114.29 1,034.47 -15.08%
EPS 0.14 1.32 17.34 23.51 26.38 20.00 -1.69 -
DPS 0.00 0.00 5.00 0.00 0.00 0.00 1.50 -
NAPS 1.98 2.02 2.32 2.02 2.06 2.01 1.96 0.67%
Adjusted Per Share Value based on latest NOSH - 42,030
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 226.28 216.78 241.93 250.84 237.39 271.79 251.25 -6.74%
EPS 0.04 0.35 4.39 5.85 6.47 4.88 -0.41 -
DPS 0.00 0.00 1.27 0.00 0.00 0.00 0.36 -
NAPS 0.5534 0.5335 0.5873 0.503 0.5054 0.4903 0.476 10.57%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.44 0.48 0.56 0.52 0.54 0.65 0.61 -
P/RPS 0.05 0.06 0.06 0.05 0.06 0.06 0.06 -11.45%
P/EPS 314.29 36.36 3.23 2.21 2.05 3.25 -36.01 -
EY 0.32 2.75 30.96 45.21 48.85 30.77 -2.78 -
DY 0.00 0.00 8.93 0.00 0.00 0.00 2.46 -
P/NAPS 0.22 0.24 0.24 0.26 0.26 0.32 0.31 -20.45%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 29/08/05 30/05/05 01/03/05 29/11/04 26/08/04 26/05/04 05/04/04 -
Price 0.45 0.41 0.52 0.56 0.52 0.52 0.66 -
P/RPS 0.06 0.05 0.05 0.06 0.05 0.05 0.06 0.00%
P/EPS 321.43 31.06 3.00 2.38 1.97 2.60 -38.96 -
EY 0.31 3.22 33.35 41.98 50.73 38.46 -2.57 -
DY 0.00 0.00 9.62 0.00 0.00 0.00 2.27 -
P/NAPS 0.23 0.20 0.22 0.28 0.25 0.26 0.34 -22.95%

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