[CHINWEL] QoQ 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- 9.0%
YoY- 64.44%
Quarter Report
Latest QR
Upcoming QR
CHINWEL's Result
CHINWEL's Financial Summary
View:
Show?
Quarter 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 59,734 42,998 39,531 50,752 50,587 36,768 29.19%
PBT 8,170 8,020 4,352 6,807 6,361 6,586 4,933 39.85%
Tax -1,230 -3,930 -940 -920 -960 -2,595 -869 25.98%
NP 6,940 4,090 3,412 5,887 5,401 3,991 4,064 42.72%
-
NP to SH 6,940 4,090 3,412 5,887 5,401 3,991 4,064 42.72%
-
Tax Rate 15.06% 49.00% 21.60% 13.52% 15.09% 39.40% 17.62% -
Total Cost 47,108 55,644 39,586 33,644 45,351 46,596 32,704 27.45%
-
Net Worth 202,024 95,196 166,461 170,292 163,583 159,459 152,849 20.37%
Dividend
31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 CAGR
Div - 5,711 - - - - - -
Div Payout % - 139.65% - - - - - -
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 95,196 166,461 170,292 163,583 159,459 152,849 20.37%
NOSH 104,675 95,196 91,967 91,555 91,387 90,090 89,911 10.63%
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% 6.85% 7.94% 14.89% 10.64% 7.89% 11.05% -
ROE 3.44% 4.30% 2.05% 3.46% 3.30% 2.50% 2.66% -
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 62.75 46.75 43.18 55.53 56.15 40.89 16.77%
EPS 6.63 3.85 3.71 6.43 5.91 4.43 4.52 29.00%
DPS 0.00 6.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.93 1.00 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 18.84 20.83 14.99 13.78 17.69 17.64 12.82 29.16%
EPS 2.42 1.43 1.19 2.05 1.88 1.39 1.42 42.53%
DPS 0.00 1.99 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7043 0.3319 0.5803 0.5937 0.5703 0.5559 0.5329 20.37%
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 1.40 1.73 2.08 1.64 1.53 1.86 2.13%
P/EPS 14.93 20.48 21.83 14.00 15.40 19.41 16.81 -7.58%
EY 6.70 4.88 4.58 7.14 6.49 5.15 5.95 8.21%
DY 0.00 6.82 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.88 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 1.51 1.78 2.04 1.44 1.53 2.86 14.15%
P/EPS 27.15 22.11 22.37 13.69 13.54 19.41 25.88 3.23%
EY 3.68 4.52 4.47 7.31 7.39 5.15 3.86 -3.12%
DY 0.00 6.32 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.95 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