[CHINWEL] QoQ Annualized Quarter Result on 31-May-2003 [#4]

Stock
[CHINWEL] CHIN WELL HOLDINGS BHD
Announcement Date
25-Jul-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2003
Quarter
31-May-2003 [#4]
Profit Trend
QoQ- -4.13%
YoY- 29.97%
Quarter Report
Latest QR
Upcoming QR
CHINWEL's Result
CHINWEL's Financial Summary
View:
Show?
Annualized Quarter Result
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
Revenue 240,238 217,828 216,192 193,015 177,708 180,566 203,008 11.89%
PBT 34,002 32,176 32,680 25,542 23,361 26,338 25,444 21.34%
Tax -5,613 -4,920 -4,920 -6,750 -3,760 -3,760 -3,840 28.82%
NP 28,389 27,256 27,760 18,792 19,601 22,578 21,604 19.99%
-
NP to SH 28,389 27,256 27,760 18,792 19,601 22,578 21,604 19.99%
-
Tax Rate 16.51% 15.29% 15.06% 26.43% 16.10% 14.28% 15.09% -
Total Cost 211,849 190,572 188,432 174,223 158,106 157,988 181,404 10.90%
-
Net Worth 208,579 208,366 202,024 173,867 166,617 170,296 163,583 17.60%
Dividend
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
Div 11,293 16,837 - 5,709 - - - -
Div Payout % 39.78% 61.78% - 30.38% - - - -
Equity
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
Net Worth 208,579 208,366 202,024 173,867 166,617 170,296 163,583 17.60%
NOSH 105,877 105,235 104,675 95,165 92,053 91,557 91,387 10.31%
Ratio Analysis
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
NP Margin 11.82% 12.51% 12.84% 9.74% 11.03% 12.50% 10.64% -
ROE 13.61% 13.08% 13.74% 10.81% 11.76% 13.26% 13.21% -
Per Share
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
RPS 226.90 206.99 206.54 202.82 193.05 197.22 222.14 1.42%
EPS 26.81 25.90 26.52 19.74 21.29 24.66 23.64 8.75%
DPS 10.67 16.00 0.00 6.00 0.00 0.00 0.00 -
NAPS 1.97 1.98 1.93 1.827 1.81 1.86 1.79 6.60%
Adjusted Per Share Value based on latest NOSH - 95,196
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
RPS 80.20 72.72 72.18 64.44 59.33 60.28 67.77 11.89%
EPS 9.48 9.10 9.27 6.27 6.54 7.54 7.21 20.03%
DPS 3.77 5.62 0.00 1.91 0.00 0.00 0.00 -
NAPS 0.6963 0.6956 0.6745 0.5805 0.5563 0.5685 0.5461 17.60%
Price Multiplier on Financial Quarter End Date
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
Date 27/02/04 28/11/03 29/08/03 30/05/03 28/02/03 29/11/02 30/08/02 -
Price 2.32 2.08 0.99 0.88 0.81 0.90 0.91 -
P/RPS 1.02 1.00 0.48 0.43 0.42 0.46 0.41 83.70%
P/EPS 8.65 8.03 3.73 4.46 3.80 3.65 3.85 71.62%
EY 11.56 12.45 26.79 22.44 26.29 27.40 25.98 -41.74%
DY 4.60 7.69 0.00 6.82 0.00 0.00 0.00 -
P/NAPS 1.18 1.05 0.51 0.48 0.45 0.48 0.51 75.02%
Price Multiplier on Announcement Date
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
Date 26/04/04 30/01/04 23/10/03 25/07/03 25/04/03 23/01/03 24/10/02 -
Price 2.22 2.22 1.80 0.95 0.83 0.88 0.80 -
P/RPS 0.98 1.07 0.87 0.47 0.43 0.45 0.36 95.08%
P/EPS 8.28 8.57 6.79 4.81 3.90 3.57 3.38 81.82%
EY 12.08 11.67 14.73 20.79 25.65 28.02 29.55 -44.94%
DY 4.80 7.21 0.00 6.32 0.00 0.00 0.00 -
P/NAPS 1.13 1.12 0.93 0.52 0.46 0.47 0.45 84.85%

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