[CHINWEL] QoQ Cumulative 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- 30.22%
YoY- 40.45%
Quarter Report
Latest QR
Upcoming QR
CHINWEL's Result
CHINWEL's Financial Summary
View:
Show?
Cumulative Result
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
Revenue 108,914 54,048 193,015 133,281 90,283 50,752 169,925 -25.64%
PBT 16,088 8,170 25,542 17,521 13,169 6,361 19,348 -11.56%
Tax -2,460 -1,230 -6,750 -2,820 -1,880 -960 -4,889 -36.71%
NP 13,628 6,940 18,792 14,701 11,289 5,401 14,459 -3.86%
-
NP to SH 13,628 6,940 18,792 14,701 11,289 5,401 14,459 -3.86%
-
Tax Rate 15.29% 15.06% 26.43% 16.09% 14.28% 15.09% 25.27% -
Total Cost 95,286 47,108 174,223 118,580 78,994 45,351 155,466 -27.82%
-
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 8,418 - 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 6.54% 3.44% 10.81% 8.82% 6.63% 3.30% 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 103.50 51.63 202.82 144.79 98.61 55.53 188.51 -32.92%
EPS 12.95 6.63 19.74 15.97 12.33 5.91 16.04 -13.28%
DPS 8.00 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 37.97 18.84 67.29 46.47 31.48 17.69 59.24 -25.64%
EPS 4.75 2.42 6.55 5.13 3.94 1.88 5.04 -3.87%
DPS 2.94 0.00 1.99 0.00 0.00 0.00 0.00 -
NAPS 0.7264 0.7043 0.6062 0.5809 0.5937 0.5703 0.5563 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 2.01 1.92 0.43 0.56 0.91 1.64 0.46 167.03%
P/EPS 16.06 14.93 4.46 5.07 7.30 15.40 5.36 107.69%
EY 6.23 6.70 22.44 19.72 13.70 6.49 18.65 -51.82%
DY 3.85 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 2.15 3.49 0.47 0.57 0.89 1.44 0.46 179.28%
P/EPS 17.14 27.15 4.81 5.20 7.14 13.54 5.36 116.89%
EY 5.83 3.68 20.79 19.24 14.01 7.39 18.65 -53.90%
DY 3.60 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