[CHUAN] YoY Cumulative 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- 35.65%
YoY- 521.66%
Quarter Report
Latest QR
Upcoming QR
CHUAN's Result
CHUAN's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 464,126 399,235 302,820 317,316 311,369 339,002 245,053 11.22%
PBT 10,116 4,452 -670 8,810 2,351 2,000 5,173 11.82%
Tax -3,021 -2,096 -814 -1,406 -1,160 -2,176 -2,621 2.39%
NP 7,095 2,356 -1,484 7,404 1,191 -176 2,552 18.57%
-
NP to SH 6,647 2,639 -1,065 7,404 1,191 -176 2,552 17.28%
-
Tax Rate 29.86% 47.08% - 15.96% 49.34% 108.80% 50.67% -
Total Cost 457,031 396,879 304,304 309,912 310,178 339,178 242,501 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 3,762 - - - 1,084 - - -
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 6.97% 2.95% -1.22% 8.73% 1.43% -0.21% 3.08% -
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 370.07 891.06 676.72 755.58 760.78 832.40 612.63 -8.05%
EPS 5.30 5.89 -2.38 17.63 2.91 -0.43 6.38 -3.04%
DPS 3.00 0.00 0.00 0.00 2.65 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 274.74 236.33 179.25 187.84 184.32 200.67 145.06 11.22%
EPS 3.93 1.56 -0.63 4.38 0.71 -0.10 1.51 17.27%
DPS 2.23 0.00 0.00 0.00 0.64 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 0.11 0.05 0.07 0.07 0.08 0.00 0.00 -
P/EPS 7.36 7.47 -18.49 2.95 21.65 0.00 0.00 -
EY 13.59 13.39 -5.41 33.90 4.62 0.00 0.00 -
DY 7.69 0.00 0.00 0.00 4.21 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 0.09 0.05 0.06 0.07 0.09 0.00 0.00 -
P/EPS 6.04 7.81 -15.97 3.18 24.05 0.00 0.00 -
EY 16.56 12.80 -6.26 31.48 4.16 0.00 0.00 -
DY 9.38 0.00 0.00 0.00 3.79 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