[CHINWEL] YoY Annualized Quarter Result on 30-Nov-2003 [#2]

Stock
[CHINWEL] CHIN WELL HOLDINGS BHD
Announcement Date
30-Jan-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2004
Quarter
30-Nov-2003 [#2]
Profit Trend
QoQ- -1.82%
YoY- 20.72%
Quarter Report
Latest QR
Upcoming QR
CHINWEL's Result
CHINWEL's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/05 31/12/04 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 CAGR
Revenue 307,102 0 294,800 217,828 180,566 165,140 189,144 9.99%
PBT 39,336 0 57,372 32,176 26,338 15,656 20,400 13.77%
Tax -10,730 0 -12,200 -4,920 -3,760 -2,850 -2,360 34.67%
NP 28,606 0 45,172 27,256 22,578 12,806 18,040 9.48%
-
NP to SH 28,606 0 45,172 27,256 22,578 12,806 18,040 9.48%
-
Tax Rate 27.28% - 21.26% 15.29% 14.28% 18.20% 11.57% -
Total Cost 278,496 0 249,628 190,572 157,988 152,334 171,104 10.04%
-
Net Worth 282,966 0 234,471 208,366 170,296 148,592 140,431 14.76%
Dividend
31/12/05 31/12/04 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 CAGR
Div - - - 16,837 - - - -
Div Payout % - - - 61.78% - - - -
Equity
31/12/05 31/12/04 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 CAGR
Net Worth 282,966 0 234,471 208,366 170,296 148,592 140,431 14.76%
NOSH 271,404 270,815 270,815 105,235 91,557 90,056 90,019 24.22%
Ratio Analysis
31/12/05 31/12/04 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 CAGR
NP Margin 9.31% 0.00% 15.32% 12.51% 12.50% 7.75% 9.54% -
ROE 10.11% 0.00% 19.27% 13.08% 13.26% 8.62% 12.85% -
Per Share
31/12/05 31/12/04 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 CAGR
RPS 113.15 0.00 108.86 206.99 197.22 183.37 210.11 -11.45%
EPS 10.54 0.00 16.68 25.90 24.66 14.22 20.04 -11.86%
DPS 0.00 0.00 0.00 16.00 0.00 0.00 0.00 -
NAPS 1.0426 0.00 0.8658 1.98 1.86 1.65 1.56 -7.61%
Adjusted Per Share Value based on latest NOSH - 105,322
31/12/05 31/12/04 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 CAGR
RPS 107.07 0.00 102.78 75.94 62.95 57.57 65.94 9.99%
EPS 9.97 0.00 15.75 9.50 7.87 4.46 6.29 9.47%
DPS 0.00 0.00 0.00 5.87 0.00 0.00 0.00 -
NAPS 0.9865 0.00 0.8175 0.7264 0.5937 0.518 0.4896 14.76%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 CAGR
Date 30/12/05 31/12/04 30/11/04 28/11/03 29/11/02 30/11/01 30/11/00 -
Price 0.84 1.64 1.60 2.08 0.90 0.73 1.08 -
P/RPS 0.74 0.00 1.47 1.00 0.46 0.40 0.51 7.59%
P/EPS 7.97 0.00 9.59 8.03 3.65 5.13 5.39 7.99%
EY 12.55 0.00 10.43 12.45 27.40 19.48 18.56 -7.40%
DY 0.00 0.00 0.00 7.69 0.00 0.00 0.00 -
P/NAPS 0.81 0.00 1.85 1.05 0.48 0.44 0.69 3.20%
Price Multiplier on Announcement Date
31/12/05 31/12/04 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 CAGR
Date 23/02/06 - 19/01/05 30/01/04 23/01/03 25/01/02 18/01/01 -
Price 1.03 0.00 1.62 2.22 0.88 0.74 0.81 -
P/RPS 0.91 0.00 1.49 1.07 0.45 0.40 0.39 18.12%
P/EPS 9.77 0.00 9.71 8.57 3.57 5.20 4.04 18.95%
EY 10.23 0.00 10.30 11.67 28.02 19.22 24.74 -15.93%
DY 0.00 0.00 0.00 7.21 0.00 0.00 0.00 -
P/NAPS 0.99 0.00 1.87 1.12 0.47 0.45 0.52 13.49%

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