[CHINWEL] QoQ TTM 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- 0.53%
YoY- 29.96%
Quarter Report
Latest QR
Upcoming QR
CHINWEL's Result
CHINWEL's Financial Summary
View:
Show?
TTM Result
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
Revenue 239,913 211,646 196,311 193,015 183,868 177,638 181,147 20.62%
PBT 33,522 28,460 27,349 25,540 24,106 24,687 22,378 30.95%
Tax -8,140 -7,330 -7,020 -6,750 -5,415 -5,344 -5,342 32.45%
NP 25,382 21,130 20,329 18,790 18,691 19,343 17,036 30.48%
-
NP to SH 25,382 21,130 20,329 18,790 18,691 19,343 17,036 30.48%
-
Tax Rate 24.28% 25.76% 25.67% 26.43% 22.46% 21.65% 23.87% -
Total Cost 214,531 190,516 175,982 174,225 165,177 158,295 164,111 19.57%
-
Net Worth 105,856 105,322 104,675 95,196 166,461 170,292 163,583 -25.20%
Dividend
29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 CAGR
Div 22,606 19,655 16,723 16,723 - - - -
Div Payout % 89.06% 93.02% 82.26% 89.00% - - - -
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 105,856 105,322 104,675 95,196 166,461 170,292 163,583 -25.20%
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 10.58% 9.98% 10.36% 9.73% 10.17% 10.89% 9.40% -
ROE 23.98% 20.06% 19.42% 19.74% 11.23% 11.36% 10.41% -
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 226.64 200.95 187.54 202.75 199.93 194.02 198.22 9.35%
EPS 23.98 20.06 19.42 19.74 20.32 21.13 18.64 18.30%
DPS 21.36 18.66 15.98 17.57 0.00 0.00 0.00 -
NAPS 1.00 1.00 1.00 1.00 1.81 1.86 1.79 -32.19%
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 83.64 73.79 68.44 67.29 64.10 61.93 63.15 20.62%
EPS 8.85 7.37 7.09 6.55 6.52 6.74 5.94 30.47%
DPS 7.88 6.85 5.83 5.83 0.00 0.00 0.00 -
NAPS 0.3691 0.3672 0.3649 0.3319 0.5803 0.5937 0.5703 -25.19%
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 1.02 1.04 0.53 0.43 0.41 0.46 0.46 70.12%
P/EPS 9.68 10.37 5.10 4.46 3.99 4.26 4.88 57.93%
EY 10.34 9.65 19.62 22.43 25.09 23.47 20.49 -36.64%
DY 9.20 8.97 16.14 19.96 0.00 0.00 0.00 -
P/NAPS 2.32 2.08 0.99 0.88 0.45 0.48 0.51 174.79%
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 0.98 1.10 0.96 0.47 0.42 0.45 0.40 81.83%
P/EPS 9.26 11.07 9.27 4.81 4.08 4.17 4.29 67.09%
EY 10.80 9.04 10.79 20.78 24.49 24.01 23.30 -40.13%
DY 9.62 8.41 8.88 18.49 0.00 0.00 0.00 -
P/NAPS 2.22 2.22 1.80 0.95 0.46 0.47 0.45 190.07%

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