[CHINWEL] QoQ Cumulative 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- 109.02%
YoY- 76.31%
Quarter Report
Latest QR
Upcoming QR
CHINWEL's Result
CHINWEL's Financial Summary
View:
Show?
Cumulative Result
31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 CAGR
Revenue 54,048 193,015 133,281 90,283 50,752 169,925 119,338 -40.93%
PBT 8,170 25,542 17,521 13,169 6,361 19,348 12,761 -25.65%
Tax -1,230 -6,750 -2,820 -1,880 -960 -4,889 -2,294 -33.92%
NP 6,940 18,792 14,701 11,289 5,401 14,459 10,467 -23.90%
-
NP to SH 6,940 18,792 14,701 11,289 5,401 14,459 10,467 -23.90%
-
Tax Rate 15.06% 26.43% 16.09% 14.28% 15.09% 25.27% 17.98% -
Total Cost 47,108 174,223 118,580 78,994 45,351 155,466 108,871 -42.70%
-
Net Worth 202,024 173,867 166,617 170,296 163,583 159,553 153,000 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 202,024 173,867 166,617 170,296 163,583 159,553 153,000 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 3.44% 10.81% 8.82% 6.63% 3.30% 9.06% 6.84% -
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 51.63 202.82 144.79 98.61 55.53 188.51 132.60 -46.58%
EPS 6.63 19.74 15.97 12.33 5.91 16.04 11.63 -31.17%
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 18.04 64.44 44.50 30.14 16.94 56.73 39.84 -40.94%
EPS 2.32 6.27 4.91 3.77 1.80 4.83 3.49 -23.77%
DPS 0.00 1.91 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6745 0.5805 0.5563 0.5685 0.5461 0.5327 0.5108 20.30%
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 1.92 0.43 0.56 0.91 1.64 0.46 0.57 124.21%
P/EPS 14.93 4.46 5.07 7.30 15.40 5.36 6.53 73.29%
EY 6.70 22.44 19.72 13.70 6.49 18.65 15.30 -42.24%
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 3.49 0.47 0.57 0.89 1.44 0.46 0.88 149.92%
P/EPS 27.15 4.81 5.20 7.14 13.54 5.36 10.06 93.49%
EY 3.68 20.79 19.24 14.01 7.39 18.65 9.94 -48.34%
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