[CHINWEL] QoQ Quarter Result on 30-Nov-2003 [#2]

Stock
[CHINWEL] CHIN WELL HOLDINGS BHD
Announcement Date
30-Jan-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2004
Quarter
30-Nov-2003 [#2]
Profit Trend
QoQ- -3.63%
YoY- 13.61%
Quarter Report
Latest QR
Upcoming QR
CHINWEL's Result
CHINWEL's Financial Summary
View:
Show?
Quarter Result
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
Revenue 85,128 72,823 71,265 54,866 54,048 59,734 42,998 57.34%
PBT 15,319 8,698 9,414 7,918 8,170 8,020 4,352 130.51%
Tax -3,400 -2,281 -1,750 -1,230 -1,230 -3,930 -940 134.71%
NP 11,919 6,417 7,664 6,688 6,940 4,090 3,412 129.35%
-
NP to SH 11,919 6,417 7,664 6,688 6,940 4,090 3,412 129.35%
-
Tax Rate 22.19% 26.22% 18.59% 15.53% 15.06% 49.00% 21.60% -
Total Cost 73,209 66,406 63,601 48,178 47,108 55,644 39,586 50.38%
-
Net Worth 224,835 208,047 208,537 208,539 202,024 95,196 166,461 22.07%
Dividend
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
Div - 5,320 8,468 8,425 - 5,711 - -
Div Payout % - 82.92% 110.50% 125.98% - 139.65% - -
Equity
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
Net Worth 224,835 208,047 208,537 208,539 202,024 95,196 166,461 22.07%
NOSH 270,886 106,417 105,856 105,322 104,675 95,196 91,967 104.80%
Ratio Analysis
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
NP Margin 14.00% 8.81% 10.75% 12.19% 12.84% 6.85% 7.94% -
ROE 5.30% 3.08% 3.68% 3.21% 3.44% 4.30% 2.05% -
Per Share
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
RPS 31.43 68.43 67.32 52.09 51.63 62.75 46.75 -23.16%
EPS 4.40 6.03 7.24 6.35 6.63 3.85 3.71 11.98%
DPS 0.00 5.00 8.00 8.00 0.00 6.00 0.00 -
NAPS 0.83 1.955 1.97 1.98 1.93 1.00 1.81 -40.39%
Adjusted Per Share Value based on latest NOSH - 105,322
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
RPS 28.42 24.31 23.79 18.32 18.04 19.94 14.36 57.30%
EPS 3.98 2.14 2.56 2.23 2.32 1.37 1.14 129.26%
DPS 0.00 1.78 2.83 2.81 0.00 1.91 0.00 -
NAPS 0.7506 0.6946 0.6962 0.6962 0.6745 0.3178 0.5557 22.08%
Price Multiplier on Financial Quarter End Date
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
Date 30/08/04 31/05/04 27/02/04 28/11/03 29/08/03 30/05/03 28/02/03 -
Price 1.47 2.12 2.32 2.08 0.99 0.88 0.81 -
P/RPS 4.68 3.10 3.45 3.99 1.92 1.40 1.73 93.56%
P/EPS 33.41 35.16 32.04 32.76 14.93 20.48 21.83 32.63%
EY 2.99 2.84 3.12 3.05 6.70 4.88 4.58 -24.64%
DY 0.00 2.36 3.45 3.85 0.00 6.82 0.00 -
P/NAPS 1.77 1.08 1.18 1.05 0.51 0.88 0.45 148.14%
Price Multiplier on Announcement Date
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
Date 22/10/04 23/07/04 26/04/04 30/01/04 23/10/03 25/07/03 25/04/03 -
Price 1.60 1.65 2.22 2.22 1.80 0.95 0.83 -
P/RPS 5.09 2.41 3.30 4.26 3.49 1.51 1.78 100.82%
P/EPS 36.36 27.36 30.66 34.96 27.15 22.11 22.37 38.03%
EY 2.75 3.65 3.26 2.86 3.68 4.52 4.47 -27.55%
DY 0.00 3.03 3.60 3.60 0.00 6.32 0.00 -
P/NAPS 1.93 0.84 1.13 1.12 0.93 0.95 0.46 159.00%

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