[CHUAN] YoY Cumulative Quarter Result on 30-Jun-2004 [#2]

Stock
[CHUAN] CHUAN HUAT RESOURCES BHD
Announcement Date
26-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 165.34%
YoY- 409.14%
Quarter Report
Latest QR
Upcoming QR
CHUAN's Result
CHUAN's Financial Summary
View:
Show?
Cumulative Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 291,815 247,701 190,836 200,201 200,843 228,118 153,161 11.33%
PBT 7,001 2,074 472 6,445 2,881 3,749 3,833 10.55%
Tax -2,076 -1,265 -783 -987 -1,809 -1,635 -1,764 2.75%
NP 4,925 809 -311 5,458 1,072 2,114 2,069 15.54%
-
NP to SH 4,593 1,045 33 5,458 1,072 2,114 2,069 14.20%
-
Tax Rate 29.65% 60.99% 165.89% 15.31% 62.79% 43.61% 46.02% -
Total Cost 286,890 246,892 191,147 194,743 199,771 226,004 151,092 11.27%
-
Net Worth 94,008 88,354 93,342 85,242 83,059 85,130 82,439 2.21%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div 1,342 - - - - - - -
Div Payout % 29.24% - - - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 94,008 88,354 93,342 85,242 83,059 85,130 82,439 2.21%
NOSH 44,766 44,849 47,142 41,379 40,916 40,732 40,019 1.88%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 1.69% 0.33% -0.16% 2.73% 0.53% 0.93% 1.35% -
ROE 4.89% 1.18% 0.04% 6.40% 1.29% 2.48% 2.51% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 651.87 552.29 404.80 483.81 490.87 560.04 382.72 9.27%
EPS 10.26 2.33 0.07 13.19 2.62 5.19 5.17 12.09%
DPS 3.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.10 1.97 1.98 2.06 2.03 2.09 2.06 0.32%
Adjusted Per Share Value based on latest NOSH - 41,374
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 172.74 146.63 112.97 118.51 118.89 135.03 90.66 11.33%
EPS 2.72 0.62 0.02 3.23 0.63 1.25 1.22 14.29%
DPS 0.79 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5565 0.523 0.5525 0.5046 0.4917 0.5039 0.488 2.21%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 - - -
Price 0.59 0.42 0.44 0.54 0.60 0.00 0.00 -
P/RPS 0.09 0.08 0.11 0.11 0.12 0.00 0.00 -
P/EPS 5.75 18.03 628.57 4.09 22.90 0.00 0.00 -
EY 17.39 5.55 0.16 24.43 4.37 0.00 0.00 -
DY 5.08 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.21 0.22 0.26 0.30 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 30/08/07 29/08/06 29/08/05 26/08/04 29/08/03 30/08/02 29/08/01 -
Price 0.38 0.41 0.45 0.52 0.70 0.00 0.00 -
P/RPS 0.06 0.07 0.11 0.11 0.14 0.00 0.00 -
P/EPS 3.70 17.60 642.86 3.94 26.72 0.00 0.00 -
EY 27.00 5.68 0.16 25.37 3.74 0.00 0.00 -
DY 7.89 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.18 0.21 0.23 0.25 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