[CHINWEL] QoQ 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- 69.68%
YoY- 28.49%
Quarter Report
Latest QR
Upcoming QR
CHINWEL's Result
CHINWEL's Financial Summary
View:
Show?
Quarter Result
31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 CAGR
Revenue 72,823 71,265 54,866 54,048 59,734 42,998 39,531 50.21%
PBT 8,698 9,414 7,918 8,170 8,020 4,352 6,807 17.73%
Tax -2,281 -1,750 -1,230 -1,230 -3,930 -940 -920 83.08%
NP 6,417 7,664 6,688 6,940 4,090 3,412 5,887 5.90%
-
NP to SH 6,417 7,664 6,688 6,940 4,090 3,412 5,887 5.90%
-
Tax Rate 26.22% 18.59% 15.53% 15.06% 49.00% 21.60% 13.52% -
Total Cost 66,406 63,601 48,178 47,108 55,644 39,586 33,644 57.28%
-
Net Worth 208,047 208,537 208,539 202,024 95,196 166,461 170,292 14.26%
Dividend
31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 CAGR
Div 5,320 8,468 8,425 - 5,711 - - -
Div Payout % 82.92% 110.50% 125.98% - 139.65% - - -
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 208,047 208,537 208,539 202,024 95,196 166,461 170,292 14.26%
NOSH 106,417 105,856 105,322 104,675 95,196 91,967 91,555 10.53%
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 8.81% 10.75% 12.19% 12.84% 6.85% 7.94% 14.89% -
ROE 3.08% 3.68% 3.21% 3.44% 4.30% 2.05% 3.46% -
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 68.43 67.32 52.09 51.63 62.75 46.75 43.18 35.89%
EPS 6.03 7.24 6.35 6.63 3.85 3.71 6.43 -4.18%
DPS 5.00 8.00 8.00 0.00 6.00 0.00 0.00 -
NAPS 1.955 1.97 1.98 1.93 1.00 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 25.39 24.85 19.13 18.84 20.83 14.99 13.78 50.23%
EPS 2.24 2.67 2.33 2.42 1.43 1.19 2.05 6.08%
DPS 1.86 2.95 2.94 0.00 1.99 0.00 0.00 -
NAPS 0.7253 0.727 0.727 0.7043 0.3319 0.5803 0.5937 14.26%
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 3.10 3.45 3.99 1.92 1.40 1.73 2.08 30.44%
P/EPS 35.16 32.04 32.76 14.93 20.48 21.83 14.00 84.65%
EY 2.84 3.12 3.05 6.70 4.88 4.58 7.14 -45.88%
DY 2.36 3.45 3.85 0.00 6.82 0.00 0.00 -
P/NAPS 1.08 1.18 1.05 0.51 0.88 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 2.41 3.30 4.26 3.49 1.51 1.78 2.04 11.74%
P/EPS 27.36 30.66 34.96 27.15 22.11 22.37 13.69 58.59%
EY 3.65 3.26 2.86 3.68 4.52 4.47 7.31 -37.03%
DY 3.03 3.60 3.60 0.00 6.32 0.00 0.00 -
P/NAPS 0.84 1.13 1.12 0.93 0.95 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