[CHUAN] YoY 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- -42.78%
YoY- 1535.29%
Quarter Report
Latest QR
Upcoming QR
CHUAN's Result
CHUAN's Financial Summary
View:
Show?
Quarter Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 172,311 151,534 111,984 117,115 110,526 110,884 91,892 11.04%
PBT 3,115 2,378 -1,142 2,365 -530 895 1,340 15.08%
Tax -945 -831 -31 -419 649 -541 -857 1.64%
NP 2,170 1,547 -1,173 1,946 119 354 483 28.44%
-
NP to SH 2,054 1,594 -1,098 1,946 119 354 483 27.27%
-
Tax Rate 30.34% 34.95% - 17.72% - 60.45% 63.96% -
Total Cost 170,141 149,987 113,157 115,169 110,407 110,530 91,409 10.90%
-
Net Worth 95,185 89,550 87,391 84,901 80,523 85,041 82,628 2.38%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - - - - 103 - - -
Div Payout % - - - - 86.67% - - -
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 95,185 89,550 87,391 84,901 80,523 85,041 82,628 2.38%
NOSH 125,243 44,775 44,816 42,030 39,666 40,689 39,917 20.98%
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 1.26% 1.02% -1.05% 1.66% 0.11% 0.32% 0.53% -
ROE 2.16% 1.78% -1.26% 2.29% 0.15% 0.42% 0.58% -
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 137.58 338.43 249.87 278.64 278.64 272.51 230.21 -8.21%
EPS 1.64 3.56 -2.45 4.63 0.30 0.87 1.21 5.19%
DPS 0.00 0.00 0.00 0.00 0.26 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 102.16 89.84 66.39 69.43 65.53 65.74 54.48 11.04%
EPS 1.22 0.95 -0.65 1.15 0.07 0.21 0.29 27.04%
DPS 0.00 0.00 0.00 0.00 0.06 0.00 0.00 -
NAPS 0.5643 0.5309 0.5181 0.5034 0.4774 0.5042 0.4899 2.38%
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 0.28 0.13 0.18 0.19 0.23 0.00 0.00 -
P/EPS 23.78 12.36 -17.96 11.23 210.00 0.00 0.00 -
EY 4.21 8.09 -5.57 8.90 0.48 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.41 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 0.23 0.14 0.15 0.20 0.25 0.00 0.00 -
P/EPS 19.51 12.92 -15.51 12.10 233.33 0.00 0.00 -
EY 5.13 7.74 -6.45 8.27 0.43 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.37 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