[CHINWEL] QoQ Quarter Result on 31-Aug-2004 [#1]

Stock
[CHINWEL] CHIN WELL HOLDINGS BHD
Announcement Date
22-Oct-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2005
Quarter
31-Aug-2004 [#1]
Profit Trend
QoQ- 85.74%
YoY- 71.74%
Quarter Report
Latest QR
Upcoming QR
CHINWEL's Result
CHINWEL's Financial Summary
View:
Show?
Quarter Result
31/12/04 30/11/04 30/09/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
Revenue 0 62,273 0 85,128 72,823 71,265 54,866 -
PBT 0 13,366 0 15,319 8,698 9,414 7,918 -
Tax 0 -2,700 0 -3,400 -2,281 -1,750 -1,230 -
NP 0 10,666 0 11,919 6,417 7,664 6,688 -
-
NP to SH 0 10,666 0 11,919 6,417 7,664 6,688 -
-
Tax Rate - 20.20% - 22.19% 26.22% 18.59% 15.53% -
Total Cost 0 51,607 0 73,209 66,406 63,601 48,178 -
-
Net Worth 0 234,381 0 224,835 208,047 208,537 208,539 -
Dividend
31/12/04 30/11/04 30/09/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
Div - - - - 5,320 8,468 8,425 -
Div Payout % - - - - 82.92% 110.50% 125.98% -
Equity
31/12/04 30/11/04 30/09/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
Net Worth 0 234,381 0 224,835 208,047 208,537 208,539 -
NOSH 270,710 270,710 270,886 270,886 106,417 105,856 105,322 138.19%
Ratio Analysis
31/12/04 30/11/04 30/09/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
NP Margin 0.00% 17.13% 0.00% 14.00% 8.81% 10.75% 12.19% -
ROE 0.00% 4.55% 0.00% 5.30% 3.08% 3.68% 3.21% -
Per Share
31/12/04 30/11/04 30/09/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
RPS 0.00 23.00 0.00 31.43 68.43 67.32 52.09 -
EPS 0.00 3.94 0.00 4.40 6.03 7.24 6.35 -
DPS 0.00 0.00 0.00 0.00 5.00 8.00 8.00 -
NAPS 0.00 0.8658 0.00 0.83 1.955 1.97 1.98 -
Adjusted Per Share Value based on latest NOSH - 270,886
31/12/04 30/11/04 30/09/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
RPS 0.00 21.71 0.00 29.68 25.39 24.85 19.13 -
EPS 0.00 3.72 0.00 4.16 2.24 2.67 2.33 -
DPS 0.00 0.00 0.00 0.00 1.86 2.95 2.94 -
NAPS 0.00 0.8171 0.00 0.7839 0.7253 0.727 0.727 -
Price Multiplier on Financial Quarter End Date
31/12/04 30/11/04 30/09/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
Date 31/12/04 30/11/04 30/09/04 30/08/04 31/05/04 27/02/04 28/11/03 -
Price 1.64 1.60 1.58 1.47 2.12 2.32 2.08 -
P/RPS 0.00 6.96 0.00 4.68 3.10 3.45 3.99 -
P/EPS 0.00 40.61 0.00 33.41 35.16 32.04 32.76 -
EY 0.00 2.46 0.00 2.99 2.84 3.12 3.05 -
DY 0.00 0.00 0.00 0.00 2.36 3.45 3.85 -
P/NAPS 0.00 1.85 0.00 1.77 1.08 1.18 1.05 -
Price Multiplier on Announcement Date
31/12/04 30/11/04 30/09/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
Date - 19/01/05 - 22/10/04 23/07/04 26/04/04 30/01/04 -
Price 0.00 1.62 0.00 1.60 1.65 2.22 2.22 -
P/RPS 0.00 7.04 0.00 5.09 2.41 3.30 4.26 -
P/EPS 0.00 41.12 0.00 36.36 27.36 30.66 34.96 -
EY 0.00 2.43 0.00 2.75 3.65 3.26 2.86 -
DY 0.00 0.00 0.00 0.00 3.03 3.60 3.60 -
P/NAPS 0.00 1.87 0.00 1.93 0.84 1.13 1.12 -

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