[CHINWEL] YoY Annualized Quarter Result on 31-Aug-2003 [#1]

Stock
[CHINWEL] CHIN WELL HOLDINGS BHD
Announcement Date
23-Oct-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2004
Quarter
31-Aug-2003 [#1]
Profit Trend
QoQ- 47.72%
YoY- 28.49%
Quarter Report
Latest QR
Upcoming QR
CHINWEL's Result
CHINWEL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/05 30/09/04 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 CAGR
Revenue 356,512 0 340,512 216,192 203,008 158,120 179,484 14.44%
PBT 54,124 0 61,276 32,680 25,444 13,320 19,576 22.13%
Tax -14,400 0 -13,600 -4,920 -3,840 -2,028 -2,480 41.32%
NP 39,724 0 47,676 27,760 21,604 11,292 17,096 18.03%
-
NP to SH 39,724 0 47,676 27,760 21,604 11,292 17,096 18.03%
-
Tax Rate 26.61% - 22.19% 15.06% 15.09% 15.23% 12.67% -
Total Cost 316,788 0 292,836 188,432 181,404 146,828 162,388 14.04%
-
Net Worth 248,844 0 224,835 202,024 163,583 144,746 134,968 12.78%
Dividend
30/09/05 30/09/04 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/09/04 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 CAGR
Net Worth 248,844 0 224,835 202,024 163,583 144,746 134,968 12.78%
NOSH 271,338 270,886 270,886 104,675 91,387 89,904 89,978 24.24%
Ratio Analysis
30/09/05 30/09/04 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 CAGR
NP Margin 11.14% 0.00% 14.00% 12.84% 10.64% 7.14% 9.53% -
ROE 15.96% 0.00% 21.20% 13.74% 13.21% 7.80% 12.67% -
Per Share
30/09/05 30/09/04 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 CAGR
RPS 131.39 0.00 125.70 206.54 222.14 175.88 199.47 -7.88%
EPS 14.64 0.00 17.60 26.52 23.64 12.56 19.00 -4.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9171 0.00 0.83 1.93 1.79 1.61 1.50 -9.22%
Adjusted Per Share Value based on latest NOSH - 104,675
30/09/05 30/09/04 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 CAGR
RPS 124.29 0.00 118.71 75.37 70.78 55.13 62.57 14.45%
EPS 13.85 0.00 16.62 9.68 7.53 3.94 5.96 18.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8676 0.00 0.7839 0.7043 0.5703 0.5046 0.4705 12.78%
Price Multiplier on Financial Quarter End Date
30/09/05 30/09/04 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 CAGR
Date 30/09/05 30/09/04 30/08/04 29/08/03 30/08/02 30/08/01 30/08/00 -
Price 0.88 1.58 1.47 0.99 0.91 0.75 1.48 -
P/RPS 0.67 0.00 1.17 0.48 0.41 0.43 0.74 -1.93%
P/EPS 6.01 0.00 8.35 3.73 3.85 5.97 7.79 -4.97%
EY 16.64 0.00 11.97 26.79 25.98 16.75 12.84 5.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 0.00 1.77 0.51 0.51 0.47 0.99 -0.60%
Price Multiplier on Announcement Date
30/09/05 30/09/04 31/08/04 31/08/03 31/08/02 31/08/01 31/08/00 CAGR
Date 28/11/05 - 22/10/04 23/10/03 24/10/02 19/10/01 20/10/00 -
Price 0.90 0.00 1.60 1.80 0.80 0.64 1.16 -
P/RPS 0.68 0.00 1.27 0.87 0.36 0.36 0.58 3.17%
P/EPS 6.15 0.00 9.09 6.79 3.38 5.10 6.11 0.12%
EY 16.27 0.00 11.00 14.73 29.55 19.63 16.38 -0.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 0.00 1.93 0.93 0.45 0.40 0.77 4.85%

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