[CHINWEL] YoY Cumulative Quarter Result on 30-Nov-2002 [#2]

Stock
[CHINWEL] CHIN WELL HOLDINGS BHD
Announcement Date
23-Jan-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2003
Quarter
30-Nov-2002 [#2]
Profit Trend
QoQ- 109.02%
YoY- 76.31%
Quarter Report
Latest QR
Upcoming QR
CHINWEL's Result
CHINWEL's Financial Summary
View:
Show?
Cumulative Result
31/12/04 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 30/11/99 CAGR
Revenue 0 147,400 108,914 90,283 82,570 94,572 77,553 -
PBT 0 28,686 16,088 13,169 7,828 10,200 9,559 -
Tax 0 -6,100 -2,460 -1,880 -1,425 -1,180 -2,075 -
NP 0 22,586 13,628 11,289 6,403 9,020 7,484 -
-
NP to SH 0 22,586 13,628 11,289 6,403 9,020 7,484 -
-
Tax Rate - 21.26% 15.29% 14.28% 18.20% 11.57% 21.71% -
Total Cost 0 124,814 95,286 78,994 76,167 85,552 70,069 -
-
Net Worth 0 234,471 208,366 170,296 148,592 140,431 124,133 -
Dividend
31/12/04 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 30/11/99 CAGR
Div - - 8,418 - - - - -
Div Payout % - - 61.78% - - - - -
Equity
31/12/04 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 30/11/99 CAGR
Net Worth 0 234,471 208,366 170,296 148,592 140,431 124,133 -
NOSH 270,815 270,815 105,235 91,557 90,056 90,019 89,951 -1.15%
Ratio Analysis
31/12/04 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 30/11/99 CAGR
NP Margin 0.00% 15.32% 12.51% 12.50% 7.75% 9.54% 9.65% -
ROE 0.00% 9.63% 6.54% 6.63% 4.31% 6.42% 6.03% -
Per Share
31/12/04 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 30/11/99 CAGR
RPS 0.00 54.43 103.50 98.61 91.69 105.06 86.22 -
EPS 0.00 8.34 12.95 12.33 7.11 10.02 8.32 -
DPS 0.00 0.00 8.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.8658 1.98 1.86 1.65 1.56 1.38 -
Adjusted Per Share Value based on latest NOSH - 91,555
31/12/04 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 30/11/99 CAGR
RPS 0.00 49.21 36.36 30.14 27.57 31.57 25.89 -
EPS 0.00 7.54 4.55 3.77 2.14 3.01 2.50 -
DPS 0.00 0.00 2.81 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.7828 0.6956 0.5685 0.4961 0.4688 0.4144 -
Price Multiplier on Financial Quarter End Date
31/12/04 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 30/11/99 CAGR
Date 31/12/04 30/11/04 28/11/03 29/11/02 30/11/01 30/11/00 - -
Price 1.64 1.60 2.08 0.90 0.73 1.08 0.00 -
P/RPS 0.00 2.94 2.01 0.91 0.80 1.03 0.00 -
P/EPS 0.00 19.18 16.06 7.30 10.27 10.78 0.00 -
EY 0.00 5.21 6.23 13.70 9.74 9.28 0.00 -
DY 0.00 0.00 3.85 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 1.85 1.05 0.48 0.44 0.69 0.00 -
Price Multiplier on Announcement Date
31/12/04 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 30/11/99 CAGR
Date - 19/01/05 30/01/04 23/01/03 25/01/02 18/01/01 27/01/00 -
Price 0.00 1.62 2.22 0.88 0.74 0.81 1.27 -
P/RPS 0.00 2.98 2.15 0.89 0.81 0.77 1.47 -
P/EPS 0.00 19.42 17.14 7.14 10.41 8.08 15.26 -
EY 0.00 5.15 5.83 14.01 9.61 12.37 6.55 -
DY 0.00 0.00 3.60 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 1.87 1.12 0.47 0.45 0.52 0.92 -

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