[CHINWEL] QoQ Annualized Quarter Result on 31-Aug-2003 [#1]

Stock
[CHINWEL] CHIN WELL HOLDINGS BHD
Announcement Date
23-Oct-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2004
Quarter
31-Aug-2003 [#1]
Profit Trend
QoQ- 47.72%
YoY- 28.49%
Quarter Report
Latest QR
Upcoming QR
CHINWEL's Result
CHINWEL's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 CAGR
Revenue 253,002 240,238 217,828 216,192 193,015 177,708 180,566 25.18%
PBT 34,200 34,002 32,176 32,680 25,542 23,361 26,338 19.00%
Tax -6,491 -5,613 -4,920 -4,920 -6,750 -3,760 -3,760 43.85%
NP 27,709 28,389 27,256 27,760 18,792 19,601 22,578 14.61%
-
NP to SH 27,709 28,389 27,256 27,760 18,792 19,601 22,578 14.61%
-
Tax Rate 18.98% 16.51% 15.29% 15.06% 26.43% 16.10% 14.28% -
Total Cost 225,293 211,849 190,572 188,432 174,223 158,106 157,988 26.66%
-
Net Worth 207,950 208,579 208,366 202,024 173,867 166,617 170,296 14.23%
Dividend
31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 CAGR
Div 13,827 11,293 16,837 - 5,709 - - -
Div Payout % 49.90% 39.78% 61.78% - 30.38% - - -
Equity
31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 CAGR
Net Worth 207,950 208,579 208,366 202,024 173,867 166,617 170,296 14.23%
NOSH 106,368 105,877 105,235 104,675 95,165 92,053 91,557 10.50%
Ratio Analysis
31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 CAGR
NP Margin 10.95% 11.82% 12.51% 12.84% 9.74% 11.03% 12.50% -
ROE 13.32% 13.61% 13.08% 13.74% 10.81% 11.76% 13.26% -
Per Share
31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 CAGR
RPS 237.85 226.90 206.99 206.54 202.82 193.05 197.22 13.28%
EPS 26.05 26.81 25.90 26.52 19.74 21.29 24.66 3.71%
DPS 13.00 10.67 16.00 0.00 6.00 0.00 0.00 -
NAPS 1.955 1.97 1.98 1.93 1.827 1.81 1.86 3.37%
Adjusted Per Share Value based on latest NOSH - 104,675
31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 CAGR
RPS 84.47 80.20 72.72 72.18 64.44 59.33 60.28 25.19%
EPS 9.25 9.48 9.10 9.27 6.27 6.54 7.54 14.58%
DPS 4.62 3.77 5.62 0.00 1.91 0.00 0.00 -
NAPS 0.6942 0.6963 0.6956 0.6745 0.5805 0.5563 0.5685 14.23%
Price Multiplier on Financial Quarter End Date
31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 CAGR
Date 31/05/04 27/02/04 28/11/03 29/08/03 30/05/03 28/02/03 29/11/02 -
Price 2.12 2.32 2.08 0.99 0.88 0.81 0.90 -
P/RPS 0.89 1.02 1.00 0.48 0.43 0.42 0.46 55.20%
P/EPS 8.14 8.65 8.03 3.73 4.46 3.80 3.65 70.61%
EY 12.29 11.56 12.45 26.79 22.44 26.29 27.40 -41.37%
DY 6.13 4.60 7.69 0.00 6.82 0.00 0.00 -
P/NAPS 1.08 1.18 1.05 0.51 0.48 0.45 0.48 71.62%
Price Multiplier on Announcement Date
31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 CAGR
Date 23/07/04 26/04/04 30/01/04 23/10/03 25/07/03 25/04/03 23/01/03 -
Price 1.65 2.22 2.22 1.80 0.95 0.83 0.88 -
P/RPS 0.69 0.98 1.07 0.87 0.47 0.43 0.45 32.93%
P/EPS 6.33 8.28 8.57 6.79 4.81 3.90 3.57 46.44%
EY 15.79 12.08 11.67 14.73 20.79 25.65 28.02 -31.75%
DY 7.88 4.80 7.21 0.00 6.32 0.00 0.00 -
P/NAPS 0.84 1.13 1.12 0.93 0.52 0.46 0.47 47.22%

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