[CHINWEL] QoQ Cumulative 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- 27.83%
YoY- 29.97%
Quarter Report
Latest QR
Upcoming QR
CHINWEL's Result
CHINWEL's Financial Summary
View:
Show?
Cumulative Result
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
Revenue 180,179 108,914 54,048 193,015 133,281 90,283 50,752 132.89%
PBT 25,502 16,088 8,170 25,542 17,521 13,169 6,361 152.58%
Tax -4,210 -2,460 -1,230 -6,750 -2,820 -1,880 -960 168.16%
NP 21,292 13,628 6,940 18,792 14,701 11,289 5,401 149.76%
-
NP to SH 21,292 13,628 6,940 18,792 14,701 11,289 5,401 149.76%
-
Tax Rate 16.51% 15.29% 15.06% 26.43% 16.09% 14.28% 15.09% -
Total Cost 158,887 95,286 47,108 174,223 118,580 78,994 45,351 130.85%
-
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 8,470 8,418 - 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 10.21% 6.54% 3.44% 10.81% 8.82% 6.63% 3.30% -
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 170.18 103.50 51.63 202.82 144.79 98.61 55.53 111.13%
EPS 20.11 12.95 6.63 19.74 15.97 12.33 5.91 126.39%
DPS 8.00 8.00 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 60.15 36.36 18.04 64.44 44.50 30.14 16.94 132.92%
EPS 7.11 4.55 2.32 6.27 4.91 3.77 1.80 150.08%
DPS 2.83 2.81 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 1.36 2.01 1.92 0.43 0.56 0.91 1.64 -11.74%
P/EPS 11.54 16.06 14.93 4.46 5.07 7.30 15.40 -17.51%
EY 8.67 6.23 6.70 22.44 19.72 13.70 6.49 21.31%
DY 3.45 3.85 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 1.30 2.15 3.49 0.47 0.57 0.89 1.44 -6.59%
P/EPS 11.04 17.14 27.15 4.81 5.20 7.14 13.54 -12.73%
EY 9.06 5.83 3.68 20.79 19.24 14.01 7.39 14.56%
DY 3.60 3.60 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