[CHINWEL] QoQ Annualized Quarter Result on 28-Feb-2003 [#3]

Stock
[CHINWEL] CHIN WELL HOLDINGS BHD
Announcement Date
25-Apr-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2003
Quarter
28-Feb-2003 [#3]
Profit Trend
QoQ- -13.18%
YoY- 40.45%
Quarter Report
Latest QR
Upcoming QR
CHINWEL's Result
CHINWEL's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
Revenue 217,828 216,192 193,015 177,708 180,566 203,008 169,925 17.98%
PBT 32,176 32,680 25,542 23,361 26,338 25,444 19,348 40.32%
Tax -4,920 -4,920 -6,750 -3,760 -3,760 -3,840 -4,889 0.42%
NP 27,256 27,760 18,792 19,601 22,578 21,604 14,459 52.53%
-
NP to SH 27,256 27,760 18,792 19,601 22,578 21,604 14,459 52.53%
-
Tax Rate 15.29% 15.06% 26.43% 16.10% 14.28% 15.09% 25.27% -
Total Cost 190,572 188,432 174,223 158,106 157,988 181,404 155,466 14.52%
-
Net Worth 208,366 202,024 173,867 166,617 170,296 163,583 159,553 19.45%
Dividend
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
Div 16,837 - 5,709 - - - - -
Div Payout % 61.78% - 30.38% - - - - -
Equity
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
Net Worth 208,366 202,024 173,867 166,617 170,296 163,583 159,553 19.45%
NOSH 105,235 104,675 95,165 92,053 91,557 91,387 90,143 10.86%
Ratio Analysis
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
NP Margin 12.51% 12.84% 9.74% 11.03% 12.50% 10.64% 8.51% -
ROE 13.08% 13.74% 10.81% 11.76% 13.26% 13.21% 9.06% -
Per Share
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
RPS 206.99 206.54 202.82 193.05 197.22 222.14 188.51 6.42%
EPS 25.90 26.52 19.74 21.29 24.66 23.64 16.04 37.59%
DPS 16.00 0.00 6.00 0.00 0.00 0.00 0.00 -
NAPS 1.98 1.93 1.827 1.81 1.86 1.79 1.77 7.75%
Adjusted Per Share Value based on latest NOSH - 91,967
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
RPS 72.72 72.18 64.44 59.33 60.28 67.77 56.73 17.98%
EPS 9.10 9.27 6.27 6.54 7.54 7.21 4.83 52.48%
DPS 5.62 0.00 1.91 0.00 0.00 0.00 0.00 -
NAPS 0.6956 0.6745 0.5805 0.5563 0.5685 0.5461 0.5327 19.44%
Price Multiplier on Financial Quarter End Date
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
Date 28/11/03 29/08/03 30/05/03 28/02/03 29/11/02 30/08/02 31/05/02 -
Price 2.08 0.99 0.88 0.81 0.90 0.91 0.86 -
P/RPS 1.00 0.48 0.43 0.42 0.46 0.41 0.46 67.73%
P/EPS 8.03 3.73 4.46 3.80 3.65 3.85 5.36 30.89%
EY 12.45 26.79 22.44 26.29 27.40 25.98 18.65 -23.59%
DY 7.69 0.00 6.82 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 0.51 0.48 0.45 0.48 0.51 0.49 66.13%
Price Multiplier on Announcement Date
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
Date 30/01/04 23/10/03 25/07/03 25/04/03 23/01/03 24/10/02 31/07/02 -
Price 2.22 1.80 0.95 0.83 0.88 0.80 0.86 -
P/RPS 1.07 0.87 0.47 0.43 0.45 0.36 0.46 75.46%
P/EPS 8.57 6.79 4.81 3.90 3.57 3.38 5.36 36.69%
EY 11.67 14.73 20.79 25.65 28.02 29.55 18.65 -26.82%
DY 7.21 0.00 6.32 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 0.93 0.52 0.46 0.47 0.45 0.49 73.43%

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