[CHUAN] YoY TTM Result on 31-Dec-2003 [#4]

Stock
[CHUAN] CHUAN HUAT RESOURCES BHD
Announcement Date
05-Apr-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -164.56%
YoY- -137.67%
Quarter Report
Latest QR
Upcoming QR
CHUAN's Result
CHUAN's Financial Summary
View:
Show?
TTM Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 546,552 403,715 408,057 423,788 422,652 355,912 285,807 11.40%
PBT 5,702 -1,214 8,750 -2,821 2,019 6,239 6,193 -1.36%
Tax -2,752 -386 -1,346 2,127 -2,311 -3,025 -2,410 2.23%
NP 2,950 -1,600 7,404 -694 -292 3,214 3,783 -4.05%
-
NP to SH 3,630 -1,181 7,404 -694 -292 3,214 3,624 0.02%
-
Tax Rate 48.26% - 15.38% - 114.46% 48.49% 38.91% -
Total Cost 543,602 405,315 400,653 424,482 422,944 352,698 282,024 11.55%
-
Net Worth 90,495 99,545 98,905 81,693 81,361 80,543 81,093 1.84%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - 1,900 - 305 805 - -
Div Payout % - - 25.67% - 0.00% 25.06% - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 90,495 99,545 98,905 81,693 81,361 80,543 81,093 1.84%
NOSH 44,800 45,454 42,631 40,846 40,277 40,271 40,344 1.76%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 0.54% -0.40% 1.81% -0.16% -0.07% 0.90% 1.32% -
ROE 4.01% -1.19% 7.49% -0.85% -0.36% 3.99% 4.47% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 1,219.98 888.17 957.17 1,037.51 1,049.34 883.78 708.41 9.47%
EPS 8.10 -2.60 17.37 -1.70 -0.72 7.98 8.98 -1.70%
DPS 0.00 0.00 4.46 0.00 0.75 2.00 0.00 -
NAPS 2.02 2.19 2.32 2.00 2.02 2.00 2.01 0.08%
Adjusted Per Share Value based on latest NOSH - 40,846
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 324.04 239.35 241.93 251.25 250.58 211.01 169.45 11.40%
EPS 2.15 -0.70 4.39 -0.41 -0.17 1.91 2.15 0.00%
DPS 0.00 0.00 1.13 0.00 0.18 0.48 0.00 -
NAPS 0.5365 0.5902 0.5864 0.4843 0.4824 0.4775 0.4808 1.84%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 - - - -
Price 0.40 0.31 0.56 0.61 0.00 0.00 0.00 -
P/RPS 0.03 0.03 0.06 0.06 0.00 0.00 0.00 -
P/EPS 4.94 -11.93 3.22 -35.90 0.00 0.00 0.00 -
EY 20.26 -8.38 31.01 -2.79 0.00 0.00 0.00 -
DY 0.00 0.00 7.96 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.14 0.24 0.31 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 27/02/07 13/03/06 01/03/05 05/04/04 11/04/03 27/02/02 27/03/01 -
Price 0.54 0.37 0.52 0.66 0.56 0.00 0.00 -
P/RPS 0.04 0.04 0.05 0.06 0.05 0.00 0.00 -
P/EPS 6.66 -14.24 2.99 -38.85 -77.25 0.00 0.00 -
EY 15.00 -7.02 33.40 -2.57 -1.29 0.00 0.00 -
DY 0.00 0.00 8.57 0.00 1.34 0.00 0.00 -
P/NAPS 0.27 0.17 0.22 0.33 0.28 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