[CHUAN] QoQ Cumulative Quarter Result on 31-Mar-2004 [#1]

Stock
[CHUAN] CHUAN HUAT RESOURCES BHD
Announcement Date
26-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 396.4%
YoY- 667.54%
Quarter Report
Latest QR
Upcoming QR
CHUAN's Result
CHUAN's Financial Summary
View:
Show?
Cumulative Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 408,057 317,316 200,201 114,605 423,788 311,369 200,843 60.06%
PBT 8,750 8,810 6,445 2,904 -2,821 2,351 2,881 109.01%
Tax -1,346 -1,406 -987 -847 2,127 -1,160 -1,809 -17.81%
NP 7,404 7,404 5,458 2,057 -694 1,191 1,072 260.55%
-
NP to SH 7,404 7,404 5,458 2,057 -694 1,191 1,072 260.55%
-
Tax Rate 15.38% 15.96% 15.31% 29.17% - 49.34% 62.79% -
Total Cost 400,653 309,912 194,743 112,548 424,482 310,178 199,771 58.69%
-
Net Worth 99,063 84,833 85,242 82,691 80,294 83,083 83,059 12.40%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div 2,134 - - - 614 1,084 - -
Div Payout % 28.84% - - - 0.00% 91.07% - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 99,063 84,833 85,242 82,691 80,294 83,083 83,059 12.40%
NOSH 42,699 41,996 41,379 41,140 40,966 40,927 40,916 2.87%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 1.81% 2.33% 2.73% 1.79% -0.16% 0.38% 0.53% -
ROE 7.47% 8.73% 6.40% 2.49% -0.86% 1.43% 1.29% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 955.64 755.58 483.81 278.57 1,034.47 760.78 490.87 55.59%
EPS 17.34 17.63 13.19 5.00 -1.69 2.91 2.62 250.49%
DPS 5.00 0.00 0.00 0.00 1.50 2.65 0.00 -
NAPS 2.32 2.02 2.06 2.01 1.96 2.03 2.03 9.26%
Adjusted Per Share Value based on latest NOSH - 41,140
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 241.93 188.13 118.69 67.95 251.25 184.60 119.07 60.07%
EPS 4.39 4.39 3.24 1.22 -0.41 0.71 0.64 258.91%
DPS 1.27 0.00 0.00 0.00 0.36 0.64 0.00 -
NAPS 0.5873 0.503 0.5054 0.4903 0.476 0.4926 0.4924 12.40%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 0.56 0.52 0.54 0.65 0.61 0.63 0.60 -
P/RPS 0.06 0.07 0.11 0.23 0.06 0.08 0.12 -36.87%
P/EPS 3.23 2.95 4.09 13.00 -36.01 21.65 22.90 -72.74%
EY 30.96 33.90 24.43 7.69 -2.78 4.62 4.37 266.69%
DY 8.93 0.00 0.00 0.00 2.46 4.21 0.00 -
P/NAPS 0.24 0.26 0.26 0.32 0.31 0.31 0.30 -13.76%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 01/03/05 29/11/04 26/08/04 26/05/04 05/04/04 21/11/03 29/08/03 -
Price 0.52 0.56 0.52 0.52 0.66 0.70 0.70 -
P/RPS 0.05 0.07 0.11 0.19 0.06 0.09 0.14 -49.50%
P/EPS 3.00 3.18 3.94 10.40 -38.96 24.05 26.72 -76.57%
EY 33.35 31.48 25.37 9.62 -2.57 4.16 3.74 327.17%
DY 9.62 0.00 0.00 0.00 2.27 3.79 0.00 -
P/NAPS 0.22 0.28 0.25 0.26 0.34 0.34 0.34 -25.09%

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