[CHUAN] QoQ TTM Result on 30-Jun-2003 [#2]

Stock
[CHUAN] CHUAN HUAT RESOURCES BHD
Announcement Date
29-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- -28.88%
YoY- 113.01%
Quarter Report
Latest QR
Upcoming QR
CHUAN's Result
CHUAN's Financial Summary
View:
Show?
TTM Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 434,394 423,788 395,019 395,377 415,976 422,652 449,861 -2.30%
PBT -1,385 -2,821 2,370 3,795 4,438 2,019 3,066 -
Tax 2,480 2,127 -1,295 -2,485 -2,596 -2,311 -2,580 -
NP 1,095 -694 1,075 1,310 1,842 -292 486 71.77%
-
NP to SH 1,095 -694 1,075 1,310 1,842 -292 486 71.77%
-
Tax Rate - - 54.64% 65.48% 58.49% 114.46% 84.15% -
Total Cost 433,299 424,482 393,944 394,067 414,134 422,944 449,375 -2.39%
-
Net Worth 82,691 81,693 80,523 82,848 83,698 81,361 85,041 -1.84%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div 1,900 - - 305 305 305 1,110 43.04%
Div Payout % 173.58% - - 23.30% 16.57% 0.00% 228.52% -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 82,691 81,693 80,523 82,848 83,698 81,361 85,041 -1.84%
NOSH 41,140 40,846 39,666 40,812 41,230 40,277 40,689 0.73%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 0.25% -0.16% 0.27% 0.33% 0.44% -0.07% 0.11% -
ROE 1.32% -0.85% 1.34% 1.58% 2.20% -0.36% 0.57% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 1,055.89 1,037.51 995.85 968.77 1,008.90 1,049.34 1,105.59 -3.01%
EPS 2.66 -1.70 2.71 3.21 4.47 -0.72 1.19 70.87%
DPS 4.62 0.00 0.00 0.75 0.74 0.75 2.75 41.27%
NAPS 2.01 2.00 2.03 2.03 2.03 2.02 2.09 -2.56%
Adjusted Per Share Value based on latest NOSH - 40,812
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 257.14 250.86 233.83 234.04 246.24 250.19 266.30 -2.30%
EPS 0.65 -0.41 0.64 0.78 1.09 -0.17 0.29 71.18%
DPS 1.13 0.00 0.00 0.18 0.18 0.18 0.66 43.06%
NAPS 0.4895 0.4836 0.4767 0.4904 0.4955 0.4816 0.5034 -1.84%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 - - -
Price 0.65 0.61 0.63 0.60 0.56 0.00 0.00 -
P/RPS 0.06 0.06 0.06 0.06 0.06 0.00 0.00 -
P/EPS 24.42 -35.90 23.25 18.69 12.53 0.00 0.00 -
EY 4.09 -2.79 4.30 5.35 7.98 0.00 0.00 -
DY 7.11 0.00 0.00 1.25 1.32 0.00 0.00 -
P/NAPS 0.32 0.31 0.31 0.30 0.28 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 26/05/04 05/04/04 21/11/03 29/08/03 29/05/03 11/04/03 29/11/02 -
Price 0.52 0.66 0.70 0.70 0.55 0.56 0.00 -
P/RPS 0.05 0.06 0.07 0.07 0.05 0.05 0.00 -
P/EPS 19.54 -38.85 25.83 21.81 12.31 -77.25 0.00 -
EY 5.12 -2.57 3.87 4.59 8.12 -1.29 0.00 -
DY 8.88 0.00 0.00 1.07 1.35 1.34 0.00 -
P/NAPS 0.26 0.33 0.34 0.34 0.27 0.28 0.00 -

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