[CHINWEL] QoQ Cumulative 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- -63.07%
YoY- 28.49%
Quarter Report
Latest QR
Upcoming QR
CHINWEL's Result
CHINWEL's Financial Summary
View:
Show?
Cumulative Result
31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 CAGR
Revenue 253,002 180,179 108,914 54,048 193,015 133,281 90,283 98.64%
PBT 34,200 25,502 16,088 8,170 25,542 17,521 13,169 88.82%
Tax -6,491 -4,210 -2,460 -1,230 -6,750 -2,820 -1,880 128.26%
NP 27,709 21,292 13,628 6,940 18,792 14,701 11,289 81.86%
-
NP to SH 27,709 21,292 13,628 6,940 18,792 14,701 11,289 81.86%
-
Tax Rate 18.98% 16.51% 15.29% 15.06% 26.43% 16.09% 14.28% -
Total Cost 225,293 158,887 95,286 47,108 174,223 118,580 78,994 100.98%
-
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 8,470 8,418 - 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% 10.21% 6.54% 3.44% 10.81% 8.82% 6.63% -
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 237.85 170.18 103.50 51.63 202.82 144.79 98.61 79.75%
EPS 26.05 20.11 12.95 6.63 19.74 15.97 12.33 64.57%
DPS 13.00 8.00 8.00 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 88.21 62.82 37.97 18.84 67.29 46.47 31.48 98.63%
EPS 9.66 7.42 4.75 2.42 6.55 5.13 3.94 81.72%
DPS 4.82 2.95 2.94 0.00 1.99 0.00 0.00 -
NAPS 0.725 0.7272 0.7264 0.7043 0.6062 0.5809 0.5937 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 1.36 2.01 1.92 0.43 0.56 0.91 -1.46%
P/EPS 8.14 11.54 16.06 14.93 4.46 5.07 7.30 7.52%
EY 12.29 8.67 6.23 6.70 22.44 19.72 13.70 -6.97%
DY 6.13 3.45 3.85 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 1.30 2.15 3.49 0.47 0.57 0.89 -15.59%
P/EPS 6.33 11.04 17.14 27.15 4.81 5.20 7.14 -7.70%
EY 15.79 9.06 5.83 3.68 20.79 19.24 14.01 8.29%
DY 7.88 3.60 3.60 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