[CHUAN] QoQ TTM Result on 30-Sep-2002 [#3]

Stock
[CHUAN] CHUAN HUAT RESOURCES BHD
Announcement Date
29-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- -20.98%
YoY- -79.69%
Quarter Report
Latest QR
Upcoming QR
CHUAN's Result
CHUAN's Financial Summary
View:
Show?
TTM Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 395,377 415,976 422,652 449,861 430,869 395,734 355,912 7.28%
PBT 3,795 4,438 2,019 3,066 3,511 3,521 6,239 -28.27%
Tax -2,485 -2,596 -2,311 -2,580 -2,896 -3,081 -3,025 -12.31%
NP 1,310 1,842 -292 486 615 440 3,214 -45.11%
-
NP to SH 1,310 1,842 -292 486 615 440 3,214 -45.11%
-
Tax Rate 65.48% 58.49% 114.46% 84.15% 82.48% 87.50% 48.49% -
Total Cost 394,067 414,134 422,944 449,375 430,254 395,294 352,698 7.69%
-
Net Worth 82,848 83,698 81,361 85,041 85,129 81,065 80,543 1.90%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div 305 305 305 1,110 805 805 805 -47.73%
Div Payout % 23.30% 16.57% 0.00% 228.52% 130.96% 183.05% 25.06% -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 82,848 83,698 81,361 85,041 85,129 81,065 80,543 1.90%
NOSH 40,812 41,230 40,277 40,689 40,731 40,532 40,271 0.89%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 0.33% 0.44% -0.07% 0.11% 0.14% 0.11% 0.90% -
ROE 1.58% 2.20% -0.36% 0.57% 0.72% 0.54% 3.99% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 968.77 1,008.90 1,049.34 1,105.59 1,057.82 976.34 883.78 6.33%
EPS 3.21 4.47 -0.72 1.19 1.51 1.09 7.98 -45.59%
DPS 0.75 0.74 0.75 2.75 2.00 2.00 2.00 -48.09%
NAPS 2.03 2.03 2.02 2.09 2.09 2.00 2.00 1.00%
Adjusted Per Share Value based on latest NOSH - 40,689
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 234.04 246.24 250.19 266.30 255.05 234.26 210.68 7.28%
EPS 0.78 1.09 -0.17 0.29 0.36 0.26 1.90 -44.85%
DPS 0.18 0.18 0.18 0.66 0.48 0.48 0.48 -48.09%
NAPS 0.4904 0.4955 0.4816 0.5034 0.5039 0.4799 0.4768 1.89%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 - - - - - -
Price 0.60 0.56 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.06 0.06 0.00 0.00 0.00 0.00 0.00 -
P/EPS 18.69 12.53 0.00 0.00 0.00 0.00 0.00 -
EY 5.35 7.98 0.00 0.00 0.00 0.00 0.00 -
DY 1.25 1.32 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.28 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 29/08/03 29/05/03 11/04/03 29/11/02 30/08/02 31/05/02 27/02/02 -
Price 0.70 0.55 0.56 0.00 0.00 0.00 0.00 -
P/RPS 0.07 0.05 0.05 0.00 0.00 0.00 0.00 -
P/EPS 21.81 12.31 -77.25 0.00 0.00 0.00 0.00 -
EY 4.59 8.12 -1.29 0.00 0.00 0.00 0.00 -
DY 1.07 1.35 1.34 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.27 0.28 0.00 0.00 0.00 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