[CHUAN] QoQ TTM 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- 257.78%
YoY- -40.55%
Quarter Report
Latest QR
Upcoming QR
CHUAN's Result
CHUAN's Financial Summary
View:
Show?
TTM Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 408,057 429,735 423,146 434,394 423,788 395,019 395,377 2.11%
PBT 8,750 3,638 743 -1,385 -2,821 2,370 3,795 74.08%
Tax -1,346 1,881 2,949 2,480 2,127 -1,295 -2,485 -33.42%
NP 7,404 5,519 3,692 1,095 -694 1,075 1,310 215.63%
-
NP to SH 7,404 5,519 3,692 1,095 -694 1,075 1,310 215.63%
-
Tax Rate 15.38% -51.70% -396.90% - - 54.64% 65.48% -
Total Cost 400,653 424,216 419,454 433,299 424,482 393,944 394,067 1.10%
-
Net Worth 98,905 84,901 85,231 82,691 81,693 80,523 82,848 12.47%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div 1,900 1,900 1,900 1,900 - - 305 236.68%
Div Payout % 25.67% 34.44% 51.48% 173.58% - - 23.30% -
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 98,905 84,901 85,231 82,691 81,693 80,523 82,848 12.47%
NOSH 42,631 42,030 41,374 41,140 40,846 39,666 40,812 2.93%
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% 1.28% 0.87% 0.25% -0.16% 0.27% 0.33% -
ROE 7.49% 6.50% 4.33% 1.32% -0.85% 1.34% 1.58% -
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 957.17 1,022.44 1,022.72 1,055.89 1,037.51 995.85 968.77 -0.79%
EPS 17.37 13.13 8.92 2.66 -1.70 2.71 3.21 206.64%
DPS 4.46 4.52 4.59 4.62 0.00 0.00 0.75 226.46%
NAPS 2.32 2.02 2.06 2.01 2.00 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 241.93 254.78 250.87 257.54 251.25 234.20 234.41 2.11%
EPS 4.39 3.27 2.19 0.65 -0.41 0.64 0.78 214.75%
DPS 1.13 1.13 1.13 1.13 0.00 0.00 0.18 238.41%
NAPS 0.5864 0.5034 0.5053 0.4903 0.4843 0.4774 0.4912 12.47%
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 0.05 0.05 0.06 0.06 0.06 0.06 0.00%
P/EPS 3.22 3.96 6.05 24.42 -35.90 23.25 18.69 -68.87%
EY 31.01 25.25 16.52 4.09 -2.79 4.30 5.35 220.96%
DY 7.96 8.70 8.51 7.11 0.00 0.00 1.25 241.63%
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 0.05 0.05 0.05 0.06 0.07 0.07 -20.01%
P/EPS 2.99 4.26 5.83 19.54 -38.85 25.83 21.81 -73.25%
EY 33.40 23.45 17.16 5.12 -2.57 3.87 4.59 273.25%
DY 8.57 8.08 8.83 8.88 0.00 0.00 1.07 297.79%
P/NAPS 0.22 0.28 0.25 0.26 0.33 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