[CHINWEL] QoQ TTM Result on 30-Nov-2002 [#2]

Stock
[CHINWEL] CHIN WELL HOLDINGS BHD
Announcement Date
23-Jan-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2003
Quarter
30-Nov-2002 [#2]
Profit Trend
QoQ- 13.54%
YoY- 45.33%
Quarter Report
Latest QR
Upcoming QR
CHINWEL's Result
CHINWEL's Financial Summary
View:
Show?
TTM Result
31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 CAGR
Revenue 196,311 193,015 183,868 177,638 181,147 169,925 163,010 13.15%
PBT 27,349 25,540 24,106 24,687 22,378 19,347 16,147 41.95%
Tax -7,020 -6,750 -5,415 -5,344 -5,342 -4,889 -3,406 61.74%
NP 20,329 18,790 18,691 19,343 17,036 14,458 12,741 36.42%
-
NP to SH 20,329 18,790 18,691 19,343 17,036 14,458 12,741 36.42%
-
Tax Rate 25.67% 26.43% 22.46% 21.65% 23.87% 25.27% 21.09% -
Total Cost 175,982 174,225 165,177 158,295 164,111 155,467 150,269 11.07%
-
Net Worth 104,675 95,196 166,461 170,292 163,583 159,459 152,849 -22.25%
Dividend
31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 CAGR
Div 16,723 16,723 - - - - 4,494 139.56%
Div Payout % 82.26% 89.00% - - - - 35.27% -
Equity
31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 CAGR
Net Worth 104,675 95,196 166,461 170,292 163,583 159,459 152,849 -22.25%
NOSH 104,675 95,196 91,967 91,555 91,387 90,090 89,911 10.63%
Ratio Analysis
31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 CAGR
NP Margin 10.36% 9.73% 10.17% 10.89% 9.40% 8.51% 7.82% -
ROE 19.42% 19.74% 11.23% 11.36% 10.41% 9.07% 8.34% -
Per Share
31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 CAGR
RPS 187.54 202.75 199.93 194.02 198.22 188.62 181.30 2.27%
EPS 19.42 19.74 20.32 21.13 18.64 16.05 14.17 23.31%
DPS 15.98 17.57 0.00 0.00 0.00 0.00 5.00 116.51%
NAPS 1.00 1.00 1.81 1.86 1.79 1.77 1.70 -29.72%
Adjusted Per Share Value based on latest NOSH - 91,555
31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 CAGR
RPS 68.44 67.29 64.10 61.93 63.15 59.24 56.83 13.15%
EPS 7.09 6.55 6.52 6.74 5.94 5.04 4.44 36.50%
DPS 5.83 5.83 0.00 0.00 0.00 0.00 1.57 139.22%
NAPS 0.3649 0.3319 0.5803 0.5937 0.5703 0.5559 0.5329 -22.25%
Price Multiplier on Financial Quarter End Date
31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 CAGR
Date 29/08/03 30/05/03 28/02/03 29/11/02 30/08/02 31/05/02 28/02/02 -
Price 0.99 0.88 0.81 0.90 0.91 0.86 0.76 -
P/RPS 0.53 0.43 0.41 0.46 0.46 0.46 0.42 16.72%
P/EPS 5.10 4.46 3.99 4.26 4.88 5.36 5.36 -3.25%
EY 19.62 22.43 25.09 23.47 20.49 18.66 18.65 3.42%
DY 16.14 19.96 0.00 0.00 0.00 0.00 6.58 81.58%
P/NAPS 0.99 0.88 0.45 0.48 0.51 0.49 0.45 68.91%
Price Multiplier on Announcement Date
31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 CAGR
Date 23/10/03 25/07/03 25/04/03 23/01/03 24/10/02 31/07/02 26/04/02 -
Price 1.80 0.95 0.83 0.88 0.80 0.86 1.17 -
P/RPS 0.96 0.47 0.42 0.45 0.40 0.46 0.65 29.59%
P/EPS 9.27 4.81 4.08 4.17 4.29 5.36 8.26 7.97%
EY 10.79 20.78 24.49 24.01 23.30 18.66 12.11 -7.38%
DY 8.88 18.49 0.00 0.00 0.00 0.00 4.27 62.70%
P/NAPS 1.80 0.95 0.46 0.47 0.45 0.49 0.69 89.17%

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