[CHUAN] QoQ Annualized Quarter Result on 31-Dec-2002 [#4]

Stock
[CHUAN] CHUAN HUAT RESOURCES BHD
Announcement Date
11-Apr-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -24.43%
YoY- -108.87%
Quarter Report
Latest QR
Upcoming QR
CHUAN's Result
CHUAN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 415,158 401,686 415,996 422,652 452,002 456,236 111,267 140.37%
PBT 3,134 5,762 5,872 2,019 2,666 7,498 2,285 23.42%
Tax -1,546 -3,618 -4,800 -2,311 -2,901 -3,270 -915 41.81%
NP 1,588 2,144 1,072 -292 -234 4,228 1,370 10.33%
-
NP to SH 1,588 2,144 1,072 -292 -234 4,228 1,370 10.33%
-
Tax Rate 49.33% 62.79% 81.74% 114.46% 108.81% 43.61% 40.04% -
Total Cost 413,570 399,542 414,924 422,944 452,237 452,008 109,897 141.74%
-
Net Worth 83,083 83,059 83,698 83,130 85,117 85,130 84,307 -0.96%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div 1,446 - - 617 - - - -
Div Payout % 91.07% - - 0.00% - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 83,083 83,059 83,698 83,130 85,117 85,130 84,307 -0.96%
NOSH 40,927 40,916 41,230 41,153 40,726 40,732 40,532 0.64%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 0.38% 0.53% 0.26% -0.07% -0.05% 0.93% 1.23% -
ROE 1.91% 2.58% 1.28% -0.35% -0.28% 4.97% 1.63% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 1,014.37 981.73 1,008.95 1,027.00 1,109.86 1,120.09 274.51 138.82%
EPS 3.88 5.24 2.60 -0.72 -0.57 10.38 3.38 9.62%
DPS 3.53 0.00 0.00 1.50 0.00 0.00 0.00 -
NAPS 2.03 2.03 2.03 2.02 2.09 2.09 2.08 -1.60%
Adjusted Per Share Value based on latest NOSH - 40,277
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 246.14 238.15 246.63 250.58 267.98 270.49 65.97 140.36%
EPS 0.94 1.27 0.64 -0.17 -0.14 2.51 0.81 10.42%
DPS 0.86 0.00 0.00 0.37 0.00 0.00 0.00 -
NAPS 0.4926 0.4924 0.4962 0.4929 0.5046 0.5047 0.4998 -0.96%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 - - - - -
Price 0.63 0.60 0.56 0.00 0.00 0.00 0.00 -
P/RPS 0.06 0.06 0.06 0.00 0.00 0.00 0.00 -
P/EPS 16.24 11.45 21.54 0.00 0.00 0.00 0.00 -
EY 6.16 8.73 4.64 0.00 0.00 0.00 0.00 -
DY 5.61 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.30 0.28 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 21/11/03 29/08/03 29/05/03 11/04/03 29/11/02 30/08/02 31/05/02 -
Price 0.70 0.70 0.55 0.56 0.00 0.00 0.00 -
P/RPS 0.07 0.07 0.05 0.05 0.00 0.00 0.00 -
P/EPS 18.04 13.36 21.15 -78.93 0.00 0.00 0.00 -
EY 5.54 7.49 4.73 -1.27 0.00 0.00 0.00 -
DY 5.05 0.00 0.00 2.68 0.00 0.00 0.00 -
P/NAPS 0.34 0.34 0.27 0.28 0.00 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