[CHUAN] QoQ Annualized Quarter Result on 31-Dec-2003 [#4]

Stock
[CHUAN] CHUAN HUAT RESOURCES BHD
Announcement Date
05-Apr-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -143.7%
YoY- -137.67%
Quarter Report
Latest QR
Upcoming QR
CHUAN's Result
CHUAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 423,088 400,402 458,420 423,788 415,158 401,686 415,996 1.13%
PBT 11,746 12,890 11,616 -2,821 3,134 5,762 5,872 58.55%
Tax -1,874 -1,974 -3,388 2,127 -1,546 -3,618 -4,800 -46.49%
NP 9,872 10,916 8,228 -694 1,588 2,144 1,072 337.57%
-
NP to SH 9,872 10,916 8,228 -694 1,588 2,144 1,072 337.57%
-
Tax Rate 15.95% 15.31% 29.17% - 49.33% 62.79% 81.74% -
Total Cost 413,216 389,486 450,192 424,482 413,570 399,542 414,924 -0.27%
-
Net Worth 84,833 85,242 82,691 80,294 83,083 83,059 83,698 0.89%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - 614 1,446 - - -
Div Payout % - - - 0.00% 91.07% - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 84,833 85,242 82,691 80,294 83,083 83,059 83,698 0.89%
NOSH 41,996 41,379 41,140 40,966 40,927 40,916 41,230 1.23%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 2.33% 2.73% 1.79% -0.16% 0.38% 0.53% 0.26% -
ROE 11.64% 12.81% 9.95% -0.86% 1.91% 2.58% 1.28% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 1,007.43 967.63 1,114.29 1,034.47 1,014.37 981.73 1,008.95 -0.10%
EPS 23.51 26.38 20.00 -1.69 3.88 5.24 2.60 332.29%
DPS 0.00 0.00 0.00 1.50 3.53 0.00 0.00 -
NAPS 2.02 2.06 2.01 1.96 2.03 2.03 2.03 -0.32%
Adjusted Per Share Value based on latest NOSH - 40,846
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 250.84 237.39 271.79 251.25 246.14 238.15 246.63 1.13%
EPS 5.85 6.47 4.88 -0.41 0.94 1.27 0.64 335.41%
DPS 0.00 0.00 0.00 0.36 0.86 0.00 0.00 -
NAPS 0.503 0.5054 0.4903 0.476 0.4926 0.4924 0.4962 0.90%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 0.52 0.54 0.65 0.61 0.63 0.60 0.56 -
P/RPS 0.05 0.06 0.06 0.06 0.06 0.06 0.06 -11.41%
P/EPS 2.21 2.05 3.25 -36.01 16.24 11.45 21.54 -77.99%
EY 45.21 48.85 30.77 -2.78 6.16 8.73 4.64 354.30%
DY 0.00 0.00 0.00 2.46 5.61 0.00 0.00 -
P/NAPS 0.26 0.26 0.32 0.31 0.31 0.30 0.28 -4.80%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 29/11/04 26/08/04 26/05/04 05/04/04 21/11/03 29/08/03 29/05/03 -
Price 0.56 0.52 0.52 0.66 0.70 0.70 0.55 -
P/RPS 0.06 0.05 0.05 0.06 0.07 0.07 0.05 12.88%
P/EPS 2.38 1.97 2.60 -38.96 18.04 13.36 21.15 -76.59%
EY 41.98 50.73 38.46 -2.57 5.54 7.49 4.73 326.96%
DY 0.00 0.00 0.00 2.27 5.05 0.00 0.00 -
P/NAPS 0.28 0.25 0.26 0.34 0.34 0.34 0.27 2.44%

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