[CHUAN] QoQ TTM 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- -164.56%
YoY- -137.67%
Quarter Report
Latest QR
Upcoming QR
CHUAN's Result
CHUAN's Financial Summary
View:
Show?
TTM Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 429,735 423,146 434,394 423,788 395,019 395,377 415,976 2.18%
PBT 3,638 743 -1,385 -2,821 2,370 3,795 4,438 -12.37%
Tax 1,881 2,949 2,480 2,127 -1,295 -2,485 -2,596 -
NP 5,519 3,692 1,095 -694 1,075 1,310 1,842 107.41%
-
NP to SH 5,519 3,692 1,095 -694 1,075 1,310 1,842 107.41%
-
Tax Rate -51.70% -396.90% - - 54.64% 65.48% 58.49% -
Total Cost 424,216 419,454 433,299 424,482 393,944 394,067 414,134 1.61%
-
Net Worth 84,901 85,231 82,691 81,693 80,523 82,848 83,698 0.95%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div 1,900 1,900 1,900 - - 305 305 237.43%
Div Payout % 34.44% 51.48% 173.58% - - 23.30% 16.57% -
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 84,901 85,231 82,691 81,693 80,523 82,848 83,698 0.95%
NOSH 42,030 41,374 41,140 40,846 39,666 40,812 41,230 1.28%
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 1.28% 0.87% 0.25% -0.16% 0.27% 0.33% 0.44% -
ROE 6.50% 4.33% 1.32% -0.85% 1.34% 1.58% 2.20% -
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 1,022.44 1,022.72 1,055.89 1,037.51 995.85 968.77 1,008.90 0.89%
EPS 13.13 8.92 2.66 -1.70 2.71 3.21 4.47 104.70%
DPS 4.52 4.59 4.62 0.00 0.00 0.75 0.74 233.04%
NAPS 2.02 2.06 2.01 2.00 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 254.38 250.48 257.14 250.86 233.83 234.04 246.24 2.18%
EPS 3.27 2.19 0.65 -0.41 0.64 0.78 1.09 107.59%
DPS 1.13 1.13 1.13 0.00 0.00 0.18 0.18 239.16%
NAPS 0.5026 0.5045 0.4895 0.4836 0.4767 0.4904 0.4955 0.95%
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 0.05 0.06 0.06 0.06 0.06 0.06 -11.41%
P/EPS 3.96 6.05 24.42 -35.90 23.25 18.69 12.53 -53.50%
EY 25.25 16.52 4.09 -2.79 4.30 5.35 7.98 115.07%
DY 8.70 8.51 7.11 0.00 0.00 1.25 1.32 250.32%
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 0.05 0.05 0.05 0.06 0.07 0.07 0.05 0.00%
P/EPS 4.26 5.83 19.54 -38.85 25.83 21.81 12.31 -50.61%
EY 23.45 17.16 5.12 -2.57 3.87 4.59 8.12 102.40%
DY 8.08 8.83 8.88 0.00 0.00 1.07 1.35 228.57%
P/NAPS 0.28 0.25 0.26 0.33 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