[CHINWEL] QoQ TTM Result on 30-Nov-2000 [#2]

Stock
[CHINWEL] CHIN WELL HOLDINGS BHD
Announcement Date
18-Jan-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2001
Quarter
30-Nov-2000 [#2]
Profit Trend
QoQ- 4.92%
YoY- 169.0%
Quarter Report
Latest QR
Upcoming QR
CHINWEL's Result
CHINWEL's Financial Summary
View:
Show?
TTM Result
31/08/01 31/05/01 28/02/01 30/11/00 31/08/00 31/05/00 29/02/00 CAGR
Revenue 169,669 175,010 178,002 181,666 169,881 164,647 117,983 27.32%
PBT 17,963 19,527 23,187 22,804 22,175 22,163 15,117 12.15%
Tax -3,487 -3,600 -3,579 -2,672 -2,987 -3,567 -2,476 25.56%
NP 14,476 15,927 19,608 20,132 19,188 18,596 12,641 9.43%
-
NP to SH 14,476 15,927 19,608 20,132 19,188 18,596 12,641 9.43%
-
Tax Rate 19.41% 18.44% 15.44% 11.72% 13.47% 16.09% 16.38% -
Total Cost 155,193 159,083 158,394 161,534 150,693 146,051 105,342 29.38%
-
Net Worth 144,746 142,012 144,837 140,488 134,968 130,434 129,600 7.62%
Dividend
31/08/01 31/05/01 28/02/01 30/11/00 31/08/00 31/05/00 29/02/00 CAGR
Div 4,494 4,494 4,497 4,497 4,497 4,497 - -
Div Payout % 31.04% 28.22% 22.94% 22.34% 23.44% 24.19% - -
Equity
31/08/01 31/05/01 28/02/01 30/11/00 31/08/00 31/05/00 29/02/00 CAGR
Net Worth 144,746 142,012 144,837 140,488 134,968 130,434 129,600 7.62%
NOSH 89,904 89,881 89,961 90,056 89,978 89,954 89,999 -0.07%
Ratio Analysis
31/08/01 31/05/01 28/02/01 30/11/00 31/08/00 31/05/00 29/02/00 CAGR
NP Margin 8.53% 9.10% 11.02% 11.08% 11.29% 11.29% 10.71% -
ROE 10.00% 11.22% 13.54% 14.33% 14.22% 14.26% 9.75% -
Per Share
31/08/01 31/05/01 28/02/01 30/11/00 31/08/00 31/05/00 29/02/00 CAGR
RPS 188.72 194.71 197.87 201.72 188.80 183.03 131.09 27.41%
EPS 16.10 17.72 21.80 22.35 21.32 20.67 14.05 9.47%
DPS 5.00 5.00 5.00 5.00 5.00 5.00 0.00 -
NAPS 1.61 1.58 1.61 1.56 1.50 1.45 1.44 7.70%
Adjusted Per Share Value based on latest NOSH - 90,056
31/08/01 31/05/01 28/02/01 30/11/00 31/08/00 31/05/00 29/02/00 CAGR
RPS 59.15 61.01 62.06 63.34 59.23 57.40 41.13 27.32%
EPS 5.05 5.55 6.84 7.02 6.69 6.48 4.41 9.42%
DPS 1.57 1.57 1.57 1.57 1.57 1.57 0.00 -
NAPS 0.5046 0.4951 0.505 0.4898 0.4705 0.4547 0.4518 7.62%
Price Multiplier on Financial Quarter End Date
31/08/01 31/05/01 28/02/01 30/11/00 31/08/00 31/05/00 29/02/00 CAGR
Date 30/08/01 31/05/01 28/02/01 30/11/00 30/08/00 31/05/00 29/02/00 -
Price 0.75 0.68 0.80 1.08 1.48 1.51 1.71 -
P/RPS 0.40 0.35 0.40 0.54 0.78 0.82 1.30 -54.32%
P/EPS 4.66 3.84 3.67 4.83 6.94 7.30 12.17 -47.17%
EY 21.47 26.06 27.25 20.70 14.41 13.69 8.21 89.48%
DY 6.67 7.35 6.25 4.63 3.38 3.31 0.00 -
P/NAPS 0.47 0.43 0.50 0.69 0.99 1.04 1.19 -46.07%
Price Multiplier on Announcement Date
31/08/01 31/05/01 28/02/01 30/11/00 31/08/00 31/05/00 29/02/00 CAGR
Date 19/10/01 30/07/01 27/04/01 18/01/01 20/10/00 24/07/00 - -
Price 0.64 0.81 0.67 0.81 1.16 1.37 0.00 -
P/RPS 0.34 0.42 0.34 0.40 0.61 0.75 0.00 -
P/EPS 3.97 4.57 3.07 3.62 5.44 6.63 0.00 -
EY 25.16 21.88 32.53 27.60 18.38 15.09 0.00 -
DY 7.81 6.17 7.46 6.17 4.31 3.65 0.00 -
P/NAPS 0.40 0.51 0.42 0.52 0.77 0.94 0.00 -

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