[CHINWEL] QoQ 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- 19.87%
YoY- 2.48%
Quarter Report
Latest QR
Upcoming QR
CHINWEL's Result
CHINWEL's Financial Summary
View:
Show?
Quarter Result
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
Revenue 71,265 54,866 54,048 59,734 42,998 39,531 50,752 25.42%
PBT 9,414 7,918 8,170 8,020 4,352 6,807 6,361 29.89%
Tax -1,750 -1,230 -1,230 -3,930 -940 -920 -960 49.28%
NP 7,664 6,688 6,940 4,090 3,412 5,887 5,401 26.30%
-
NP to SH 7,664 6,688 6,940 4,090 3,412 5,887 5,401 26.30%
-
Tax Rate 18.59% 15.53% 15.06% 49.00% 21.60% 13.52% 15.09% -
Total Cost 63,601 48,178 47,108 55,644 39,586 33,644 45,351 25.31%
-
Net Worth 208,537 208,539 202,024 95,196 166,461 170,292 163,583 17.58%
Dividend
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
Div 8,468 8,425 - 5,711 - - - -
Div Payout % 110.50% 125.98% - 139.65% - - - -
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 208,537 208,539 202,024 95,196 166,461 170,292 163,583 17.58%
NOSH 105,856 105,322 104,675 95,196 91,967 91,555 91,387 10.30%
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 10.75% 12.19% 12.84% 6.85% 7.94% 14.89% 10.64% -
ROE 3.68% 3.21% 3.44% 4.30% 2.05% 3.46% 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 67.32 52.09 51.63 62.75 46.75 43.18 55.53 13.70%
EPS 7.24 6.35 6.63 3.85 3.71 6.43 5.91 14.50%
DPS 8.00 8.00 0.00 6.00 0.00 0.00 0.00 -
NAPS 1.97 1.98 1.93 1.00 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 23.79 18.32 18.04 19.94 14.36 13.20 16.94 25.43%
EPS 2.56 2.23 2.32 1.37 1.14 1.97 1.80 26.49%
DPS 2.83 2.81 0.00 1.91 0.00 0.00 0.00 -
NAPS 0.6962 0.6962 0.6745 0.3178 0.5557 0.5685 0.5461 17.59%
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 3.45 3.99 1.92 1.40 1.73 2.08 1.64 64.25%
P/EPS 32.04 32.76 14.93 20.48 21.83 14.00 15.40 63.04%
EY 3.12 3.05 6.70 4.88 4.58 7.14 6.49 -38.65%
DY 3.45 3.85 0.00 6.82 0.00 0.00 0.00 -
P/NAPS 1.18 1.05 0.51 0.88 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 3.30 4.26 3.49 1.51 1.78 2.04 1.44 73.90%
P/EPS 30.66 34.96 27.15 22.11 22.37 13.69 13.54 72.52%
EY 3.26 2.86 3.68 4.52 4.47 7.31 7.39 -42.07%
DY 3.60 3.60 0.00 6.32 0.00 0.00 0.00 -
P/NAPS 1.13 1.12 0.93 0.95 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