[CHINWEL] YoY Annualized Quarter 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- -4.13%
YoY- 29.97%
Quarter Report
Latest QR
Upcoming QR
CHINWEL's Result
CHINWEL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/05 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 31/05/00 CAGR
Revenue 0 277,540 253,002 193,015 169,925 175,010 164,647 -
PBT 0 45,319 34,200 25,542 19,348 19,527 22,163 -
Tax 0 -10,875 -6,491 -6,750 -4,889 -3,600 -3,567 -
NP 0 34,444 27,709 18,792 14,459 15,927 18,596 -
-
NP to SH 0 34,444 27,709 18,792 14,459 15,927 18,596 -
-
Tax Rate - 24.00% 18.98% 26.43% 25.27% 18.44% 16.09% -
Total Cost 0 243,096 225,293 174,223 155,466 159,083 146,051 -
-
Net Worth 238,479 239,644 207,950 173,867 159,553 142,173 130,514 12.58%
Dividend
30/06/05 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 31/05/00 CAGR
Div - 8,129 13,827 5,709 - - - -
Div Payout % - 23.60% 49.90% 30.38% - - - -
Equity
30/06/05 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 31/05/00 CAGR
Net Worth 238,479 239,644 207,950 173,867 159,553 142,173 130,514 12.58%
NOSH 270,999 270,999 106,368 95,165 90,143 89,983 90,009 24.20%
Ratio Analysis
30/06/05 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 31/05/00 CAGR
NP Margin 0.00% 12.41% 10.95% 9.74% 8.51% 9.10% 11.29% -
ROE 0.00% 14.37% 13.32% 10.81% 9.06% 11.20% 14.25% -
Per Share
30/06/05 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 31/05/00 CAGR
RPS 0.00 102.41 237.85 202.82 188.51 194.49 182.92 -
EPS 0.00 12.71 26.05 19.74 16.04 17.70 20.66 -
DPS 0.00 3.00 13.00 6.00 0.00 0.00 0.00 -
NAPS 0.88 0.8843 1.955 1.827 1.77 1.58 1.45 -9.35%
Adjusted Per Share Value based on latest NOSH - 95,196
30/06/05 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 31/05/00 CAGR
RPS 0.00 92.66 84.47 64.44 56.73 58.43 54.97 -
EPS 0.00 11.50 9.25 6.27 4.83 5.32 6.21 -
DPS 0.00 2.71 4.62 1.91 0.00 0.00 0.00 -
NAPS 0.7962 0.8001 0.6942 0.5805 0.5327 0.4746 0.4357 12.58%
Price Multiplier on Financial Quarter End Date
30/06/05 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 31/05/00 CAGR
Date 30/06/05 31/05/05 31/05/04 30/05/03 31/05/02 31/05/01 31/05/00 -
Price 1.02 1.08 2.12 0.88 0.86 0.68 1.51 -
P/RPS 0.00 1.05 0.89 0.43 0.46 0.35 0.83 -
P/EPS 0.00 8.50 8.14 4.46 5.36 3.84 7.31 -
EY 0.00 11.77 12.29 22.44 18.65 26.03 13.68 -
DY 0.00 2.78 6.13 6.82 0.00 0.00 0.00 -
P/NAPS 1.16 1.22 1.08 0.48 0.49 0.43 1.04 2.17%
Price Multiplier on Announcement Date
30/06/05 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 31/05/00 CAGR
Date - 25/07/05 23/07/04 25/07/03 31/07/02 30/07/01 24/07/00 -
Price 0.00 0.94 1.65 0.95 0.86 0.81 1.37 -
P/RPS 0.00 0.92 0.69 0.47 0.46 0.42 0.75 -
P/EPS 0.00 7.40 6.33 4.81 5.36 4.58 6.63 -
EY 0.00 13.52 15.79 20.79 18.65 21.85 15.08 -
DY 0.00 3.19 7.88 6.32 0.00 0.00 0.00 -
P/NAPS 0.00 1.06 0.84 0.52 0.49 0.51 0.94 -

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