[CHUAN] YoY Annualized Quarter 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- 1285.59%
YoY- 667.54%
Quarter Report
Latest QR
Upcoming QR
CHUAN's Result
CHUAN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 610,564 451,432 365,640 458,420 415,996 111,267 70,853 43.16%
PBT 8,984 -1,756 1,768 11,616 5,872 2,285 1,767 31.11%
Tax -2,752 -2,208 -1,180 -3,388 -4,800 -915 -859 21.40%
NP 6,232 -3,964 588 8,228 1,072 1,370 908 37.83%
-
NP to SH 6,184 -3,156 588 8,228 1,072 1,370 908 37.65%
-
Tax Rate 30.63% - 66.74% 29.17% 81.74% 40.04% 48.61% -
Total Cost 604,332 455,396 365,052 450,192 414,924 109,897 69,945 43.22%
-
Net Worth 92,311 86,521 89,981 82,691 83,698 84,307 81,199 2.15%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div 5,377 - - - - - - -
Div Payout % 86.96% - - - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 92,311 86,521 89,981 82,691 83,698 84,307 81,199 2.15%
NOSH 44,811 44,829 44,545 41,140 41,230 40,532 40,000 1.91%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 1.02% -0.88% 0.16% 1.79% 0.26% 1.23% 1.28% -
ROE 6.70% -3.65% 0.65% 9.95% 1.28% 1.63% 1.12% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 1,362.51 1,007.00 820.82 1,114.29 1,008.95 274.51 177.13 40.47%
EPS 13.80 -7.04 1.32 20.00 2.60 3.38 2.27 35.07%
DPS 12.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.06 1.93 2.02 2.01 2.03 2.08 2.03 0.24%
Adjusted Per Share Value based on latest NOSH - 41,140
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 361.42 267.23 216.44 271.36 246.25 65.86 41.94 43.16%
EPS 3.66 -1.87 0.35 4.87 0.63 0.81 0.54 37.54%
DPS 3.18 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5464 0.5122 0.5326 0.4895 0.4955 0.4991 0.4807 2.15%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 - - -
Price 0.50 0.39 0.48 0.65 0.56 0.00 0.00 -
P/RPS 0.04 0.04 0.06 0.06 0.06 0.00 0.00 -
P/EPS 3.62 -5.54 36.36 3.25 21.54 0.00 0.00 -
EY 27.60 -18.05 2.75 30.77 4.64 0.00 0.00 -
DY 24.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.24 0.20 0.24 0.32 0.28 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 31/05/07 29/05/06 30/05/05 26/05/04 29/05/03 31/05/02 29/05/01 -
Price 0.54 0.45 0.41 0.52 0.55 0.00 0.00 -
P/RPS 0.04 0.04 0.05 0.05 0.05 0.00 0.00 -
P/EPS 3.91 -6.39 31.06 2.60 21.15 0.00 0.00 -
EY 25.56 -15.64 3.22 38.46 4.73 0.00 0.00 -
DY 22.22 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.23 0.20 0.26 0.27 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