[CHUAN] YoY Annualized Quarter 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- -9.56%
YoY- 521.66%
Quarter Report
Latest QR
Upcoming QR
CHUAN's Result
CHUAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 618,834 532,313 403,760 423,088 415,158 452,002 326,737 11.22%
PBT 13,488 5,936 -893 11,746 3,134 2,666 6,897 11.82%
Tax -4,028 -2,794 -1,085 -1,874 -1,546 -2,901 -3,494 2.39%
NP 9,460 3,141 -1,978 9,872 1,588 -234 3,402 18.57%
-
NP to SH 8,862 3,518 -1,420 9,872 1,588 -234 3,402 17.29%
-
Tax Rate 29.86% 47.07% - 15.95% 49.33% 108.81% 50.66% -
Total Cost 609,374 529,172 405,738 413,216 413,570 452,237 323,334 11.13%
-
Net Worth 95,315 89,609 87,258 84,833 83,083 85,117 82,799 2.37%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div 5,016 - - - 1,446 - - -
Div Payout % 56.60% - - - 91.07% - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 95,315 89,609 87,258 84,833 83,083 85,117 82,799 2.37%
NOSH 125,415 44,804 44,747 41,996 40,927 40,726 39,999 20.97%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 1.53% 0.59% -0.49% 2.33% 0.38% -0.05% 1.04% -
ROE 9.30% 3.93% -1.63% 11.64% 1.91% -0.28% 4.11% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 493.43 1,188.07 902.30 1,007.43 1,014.37 1,109.86 816.84 -8.05%
EPS 7.07 7.85 -3.17 23.51 3.88 -0.57 8.51 -3.04%
DPS 4.00 0.00 0.00 0.00 3.53 0.00 0.00 -
NAPS 0.76 2.00 1.95 2.02 2.03 2.09 2.07 -15.37%
Adjusted Per Share Value based on latest NOSH - 42,030
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 366.32 315.10 239.01 250.45 245.75 267.56 193.41 11.22%
EPS 5.25 2.08 -0.84 5.84 0.94 -0.14 2.01 17.34%
DPS 2.97 0.00 0.00 0.00 0.86 0.00 0.00 -
NAPS 0.5642 0.5304 0.5165 0.5022 0.4918 0.5039 0.4901 2.37%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 - - -
Price 0.39 0.44 0.44 0.52 0.63 0.00 0.00 -
P/RPS 0.08 0.04 0.05 0.05 0.06 0.00 0.00 -
P/EPS 5.52 5.60 -13.87 2.21 16.24 0.00 0.00 -
EY 18.12 17.85 -7.21 45.21 6.16 0.00 0.00 -
DY 10.26 0.00 0.00 0.00 5.61 0.00 0.00 -
P/NAPS 0.51 0.22 0.23 0.26 0.31 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 27/11/07 28/11/06 29/11/05 29/11/04 21/11/03 29/11/02 28/11/01 -
Price 0.32 0.46 0.38 0.56 0.70 0.00 0.00 -
P/RPS 0.06 0.04 0.04 0.06 0.07 0.00 0.00 -
P/EPS 4.53 5.86 -11.97 2.38 18.04 0.00 0.00 -
EY 22.08 17.07 -8.35 41.98 5.54 0.00 0.00 -
DY 12.50 0.00 0.00 0.00 5.05 0.00 0.00 -
P/NAPS 0.42 0.23 0.19 0.28 0.34 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