[CHINWEL] YoY Annualized Quarter Result on 29-Feb-2004 [#3]

Stock
[CHINWEL] CHIN WELL HOLDINGS BHD
Announcement Date
26-Apr-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2004
Quarter
29-Feb-2004 [#3]
Profit Trend
QoQ- 4.16%
YoY- 44.83%
Quarter Report
Latest QR
Upcoming QR
CHINWEL's Result
CHINWEL's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/03/05 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
Revenue 300,040 0 274,853 240,238 177,708 159,117 175,117 11.16%
PBT 33,413 0 48,849 34,002 23,361 17,014 21,521 9.03%
Tax -9,089 0 -11,333 -5,613 -3,760 -3,058 -3,317 21.91%
NP 24,324 0 37,516 28,389 19,601 13,956 18,204 5.86%
-
NP to SH 24,641 0 37,516 28,389 19,601 13,956 18,204 6.13%
-
Tax Rate 27.20% - 23.20% 16.51% 16.10% 17.97% 15.41% -
Total Cost 275,716 0 237,337 211,849 158,106 145,161 156,913 11.71%
-
Net Worth 247,319 0 233,220 208,579 166,617 152,999 144,899 11.08%
Dividend
31/03/06 31/03/05 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
Div - - - 11,293 - - - -
Div Payout % - - - 39.78% - - - -
Equity
31/03/06 31/03/05 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
Net Worth 247,319 0 233,220 208,579 166,617 152,999 144,899 11.08%
NOSH 271,779 270,808 270,808 105,877 92,053 89,999 89,999 24.26%
Ratio Analysis
31/03/06 31/03/05 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
NP Margin 8.11% 0.00% 13.65% 11.82% 11.03% 8.77% 10.40% -
ROE 9.96% 0.00% 16.09% 13.61% 11.76% 9.12% 12.56% -
Per Share
31/03/06 31/03/05 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
RPS 110.40 0.00 101.49 226.90 193.05 176.80 194.57 -10.54%
EPS 9.07 0.00 13.85 26.81 21.29 15.51 20.23 -14.58%
DPS 0.00 0.00 0.00 10.67 0.00 0.00 0.00 -
NAPS 0.91 0.00 0.8612 1.97 1.81 1.70 1.61 -10.60%
Adjusted Per Share Value based on latest NOSH - 105,856
31/03/06 31/03/05 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
RPS 104.60 0.00 95.82 83.76 61.96 55.47 61.05 11.16%
EPS 8.59 0.00 13.08 9.90 6.83 4.87 6.35 6.11%
DPS 0.00 0.00 0.00 3.94 0.00 0.00 0.00 -
NAPS 0.8622 0.00 0.8131 0.7272 0.5809 0.5334 0.5052 11.07%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
Date 31/03/06 31/03/05 28/02/05 27/02/04 28/02/03 28/02/02 28/02/01 -
Price 1.19 1.52 1.51 2.32 0.81 0.76 0.80 -
P/RPS 1.08 0.00 1.49 1.02 0.42 0.43 0.41 20.97%
P/EPS 13.13 0.00 10.90 8.65 3.80 4.90 3.96 26.56%
EY 7.62 0.00 9.17 11.56 26.29 20.40 25.28 -20.99%
DY 0.00 0.00 0.00 4.60 0.00 0.00 0.00 -
P/NAPS 1.31 0.00 1.75 1.18 0.45 0.45 0.50 20.84%
Price Multiplier on Announcement Date
31/03/06 31/03/05 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
Date 31/05/06 - 20/04/05 26/04/04 25/04/03 26/04/02 27/04/01 -
Price 1.24 0.00 1.39 2.22 0.83 1.17 0.67 -
P/RPS 1.12 0.00 1.37 0.98 0.43 0.66 0.34 26.40%
P/EPS 13.68 0.00 10.03 8.28 3.90 7.55 3.31 32.16%
EY 7.31 0.00 9.97 12.08 25.65 13.25 30.19 -24.32%
DY 0.00 0.00 0.00 4.80 0.00 0.00 0.00 -
P/NAPS 1.36 0.00 1.61 1.13 0.46 0.69 0.42 25.97%

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