[CHUAN] QoQ TTM 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- 49.49%
YoY- 413.4%
Quarter Report
Latest QR
Upcoming QR
CHUAN's Result
CHUAN's Financial Summary
View:
Show?
TTM Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 398,692 384,862 408,057 429,735 423,146 434,394 423,788 -3.99%
PBT 2,777 6,288 8,750 3,638 743 -1,385 -2,821 -
Tax -974 -794 -1,346 1,881 2,949 2,480 2,127 -
NP 1,803 5,494 7,404 5,519 3,692 1,095 -694 -
-
NP to SH 1,979 5,494 7,404 5,519 3,692 1,095 -694 -
-
Tax Rate 35.07% 12.63% 15.38% -51.70% -396.90% - - -
Total Cost 396,889 379,368 400,653 424,216 419,454 433,299 424,482 -4.38%
-
Net Worth 90,288 89,981 98,905 84,901 85,231 82,691 81,693 6.90%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - 1,900 1,900 1,900 1,900 - -
Div Payout % - - 25.67% 34.44% 51.48% 173.58% - -
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 90,288 89,981 98,905 84,901 85,231 82,691 81,693 6.90%
NOSH 45,600 44,545 42,631 42,030 41,374 41,140 40,846 7.62%
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 0.45% 1.43% 1.81% 1.28% 0.87% 0.25% -0.16% -
ROE 2.19% 6.11% 7.49% 6.50% 4.33% 1.32% -0.85% -
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 874.32 863.98 957.17 1,022.44 1,022.72 1,055.89 1,037.51 -10.79%
EPS 4.34 12.33 17.37 13.13 8.92 2.66 -1.70 -
DPS 0.00 0.00 4.46 4.52 4.59 4.62 0.00 -
NAPS 1.98 2.02 2.32 2.02 2.06 2.01 2.00 -0.66%
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 236.01 227.82 241.55 254.38 250.48 257.14 250.86 -3.98%
EPS 1.17 3.25 4.38 3.27 2.19 0.65 -0.41 -
DPS 0.00 0.00 1.13 1.13 1.13 1.13 0.00 -
NAPS 0.5345 0.5326 0.5855 0.5026 0.5045 0.4895 0.4836 6.90%
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 0.05 0.06 0.06 -11.45%
P/EPS 10.14 3.89 3.22 3.96 6.05 24.42 -35.90 -
EY 9.86 25.69 31.01 25.25 16.52 4.09 -2.79 -
DY 0.00 0.00 7.96 8.70 8.51 7.11 0.00 -
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 0.05 0.05 0.05 0.05 0.05 0.05 0.06 -11.45%
P/EPS 10.37 3.32 2.99 4.26 5.83 19.54 -38.85 -
EY 9.64 30.08 33.40 23.45 17.16 5.12 -2.57 -
DY 0.00 0.00 8.57 8.08 8.83 8.88 0.00 -
P/NAPS 0.23 0.20 0.22 0.28 0.25 0.26 0.33 -21.40%

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