[CHUAN] QoQ TTM 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- -160.08%
YoY- -109.09%
Quarter Report
Latest QR
Upcoming QR
CHUAN's Result
CHUAN's Financial Summary
View:
Show?
TTM Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 395,019 395,377 415,976 422,652 449,861 430,869 395,734 -0.12%
PBT 2,370 3,795 4,438 2,019 3,066 3,511 3,521 -23.17%
Tax -1,295 -2,485 -2,596 -2,311 -2,580 -2,896 -3,081 -43.85%
NP 1,075 1,310 1,842 -292 486 615 440 81.30%
-
NP to SH 1,075 1,310 1,842 -292 486 615 440 81.30%
-
Tax Rate 54.64% 65.48% 58.49% 114.46% 84.15% 82.48% 87.50% -
Total Cost 393,944 394,067 414,134 422,944 449,375 430,254 395,294 -0.22%
-
Net Worth 80,523 82,848 83,698 81,361 85,041 85,129 81,065 -0.44%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - 305 305 305 1,110 805 805 -
Div Payout % - 23.30% 16.57% 0.00% 228.52% 130.96% 183.05% -
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 80,523 82,848 83,698 81,361 85,041 85,129 81,065 -0.44%
NOSH 39,666 40,812 41,230 40,277 40,689 40,731 40,532 -1.42%
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 0.27% 0.33% 0.44% -0.07% 0.11% 0.14% 0.11% -
ROE 1.34% 1.58% 2.20% -0.36% 0.57% 0.72% 0.54% -
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 995.85 968.77 1,008.90 1,049.34 1,105.59 1,057.82 976.34 1.32%
EPS 2.71 3.21 4.47 -0.72 1.19 1.51 1.09 83.42%
DPS 0.00 0.75 0.74 0.75 2.75 2.00 2.00 -
NAPS 2.03 2.03 2.03 2.02 2.09 2.09 2.00 0.99%
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 234.20 234.41 246.62 250.58 266.71 255.45 234.62 -0.11%
EPS 0.64 0.78 1.09 -0.17 0.29 0.36 0.26 82.20%
DPS 0.00 0.18 0.18 0.18 0.66 0.48 0.48 -
NAPS 0.4774 0.4912 0.4962 0.4824 0.5042 0.5047 0.4806 -0.44%
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 23.25 18.69 12.53 0.00 0.00 0.00 0.00 -
EY 4.30 5.35 7.98 0.00 0.00 0.00 0.00 -
DY 0.00 1.25 1.32 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 25.83 21.81 12.31 -77.25 0.00 0.00 0.00 -
EY 3.87 4.59 8.12 -1.29 0.00 0.00 0.00 -
DY 0.00 1.07 1.35 1.34 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