[CHINWEL] QoQ Annualized Quarter Result on 30-Nov-2002 [#2]

Stock
[CHINWEL] CHIN WELL HOLDINGS BHD
Announcement Date
23-Jan-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2003
Quarter
30-Nov-2002 [#2]
Profit Trend
QoQ- 4.51%
YoY- 76.31%
Quarter Report
Latest QR
Upcoming QR
CHINWEL's Result
CHINWEL's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 CAGR
Revenue 216,192 193,015 177,708 180,566 203,008 169,925 159,117 22.60%
PBT 32,680 25,542 23,361 26,338 25,444 19,348 17,014 54.33%
Tax -4,920 -6,750 -3,760 -3,760 -3,840 -4,889 -3,058 37.18%
NP 27,760 18,792 19,601 22,578 21,604 14,459 13,956 57.96%
-
NP to SH 27,760 18,792 19,601 22,578 21,604 14,459 13,956 57.96%
-
Tax Rate 15.06% 26.43% 16.10% 14.28% 15.09% 25.27% 17.97% -
Total Cost 188,432 174,223 158,106 157,988 181,404 155,466 145,161 18.94%
-
Net Worth 202,024 173,867 166,617 170,296 163,583 159,553 152,999 20.29%
Dividend
31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 CAGR
Div - 5,709 - - - - - -
Div Payout % - 30.38% - - - - - -
Equity
31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 CAGR
Net Worth 202,024 173,867 166,617 170,296 163,583 159,553 152,999 20.29%
NOSH 104,675 95,165 92,053 91,557 91,387 90,143 89,999 10.56%
Ratio Analysis
31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 CAGR
NP Margin 12.84% 9.74% 11.03% 12.50% 10.64% 8.51% 8.77% -
ROE 13.74% 10.81% 11.76% 13.26% 13.21% 9.06% 9.12% -
Per Share
31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 CAGR
RPS 206.54 202.82 193.05 197.22 222.14 188.51 176.80 10.88%
EPS 26.52 19.74 21.29 24.66 23.64 16.04 15.51 42.85%
DPS 0.00 6.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.93 1.827 1.81 1.86 1.79 1.77 1.70 8.80%
Adjusted Per Share Value based on latest NOSH - 91,555
31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 CAGR
RPS 75.37 67.29 61.96 62.95 70.78 59.24 55.47 22.60%
EPS 9.68 6.55 6.83 7.87 7.53 5.04 4.87 57.88%
DPS 0.00 1.99 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7043 0.6062 0.5809 0.5937 0.5703 0.5563 0.5334 20.29%
Price Multiplier on Financial Quarter End Date
31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 CAGR
Date 29/08/03 30/05/03 28/02/03 29/11/02 30/08/02 31/05/02 28/02/02 -
Price 0.99 0.88 0.81 0.90 0.91 0.86 0.76 -
P/RPS 0.48 0.43 0.42 0.46 0.41 0.46 0.43 7.58%
P/EPS 3.73 4.46 3.80 3.65 3.85 5.36 4.90 -16.58%
EY 26.79 22.44 26.29 27.40 25.98 18.65 20.40 19.86%
DY 0.00 6.82 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.48 0.45 0.48 0.51 0.49 0.45 8.67%
Price Multiplier on Announcement Date
31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 CAGR
Date 23/10/03 25/07/03 25/04/03 23/01/03 24/10/02 31/07/02 26/04/02 -
Price 1.80 0.95 0.83 0.88 0.80 0.86 1.17 -
P/RPS 0.87 0.47 0.43 0.45 0.36 0.46 0.66 20.16%
P/EPS 6.79 4.81 3.90 3.57 3.38 5.36 7.55 -6.81%
EY 14.73 20.79 25.65 28.02 29.55 18.65 13.25 7.29%
DY 0.00 6.32 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.52 0.46 0.47 0.45 0.49 0.69 21.95%

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