[CHINWEL] YoY Cumulative 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- 96.37%
YoY- 20.72%
Quarter Report
Latest QR
Upcoming QR
CHINWEL's Result
CHINWEL's Financial Summary
View:
Show?
Cumulative Result
31/12/05 31/12/04 30/11/04 30/11/03 30/11/02 30/11/01 30/11/00 CAGR
Revenue 153,551 0 147,400 108,914 90,283 82,570 94,572 9.99%
PBT 19,668 0 28,686 16,088 13,169 7,828 10,200 13.77%
Tax -5,365 0 -6,100 -2,460 -1,880 -1,425 -1,180 34.67%
NP 14,303 0 22,586 13,628 11,289 6,403 9,020 9.48%
-
NP to SH 14,303 0 22,586 13,628 11,289 6,403 9,020 9.48%
-
Tax Rate 27.28% - 21.26% 15.29% 14.28% 18.20% 11.57% -
Total Cost 139,248 0 124,814 95,286 78,994 76,167 85,552 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 - - - 8,418 - - - -
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 5.05% 0.00% 9.63% 6.54% 6.63% 4.31% 6.42% -
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 56.58 0.00 54.43 103.50 98.61 91.69 105.06 -11.45%
EPS 5.27 0.00 8.34 12.95 12.33 7.11 10.02 -11.86%
DPS 0.00 0.00 0.00 8.00 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 51.26 0.00 49.21 36.36 30.14 27.57 31.57 9.99%
EPS 4.78 0.00 7.54 4.55 3.77 2.14 3.01 9.51%
DPS 0.00 0.00 0.00 2.81 0.00 0.00 0.00 -
NAPS 0.9447 0.00 0.7828 0.6956 0.5685 0.4961 0.4688 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 1.48 0.00 2.94 2.01 0.91 0.80 1.03 7.38%
P/EPS 15.94 0.00 19.18 16.06 7.30 10.27 10.78 7.99%
EY 6.27 0.00 5.21 6.23 13.70 9.74 9.28 -7.41%
DY 0.00 0.00 0.00 3.85 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 1.82 0.00 2.98 2.15 0.89 0.81 0.77 18.42%
P/EPS 19.54 0.00 19.42 17.14 7.14 10.41 8.08 18.95%
EY 5.12 0.00 5.15 5.83 14.01 9.61 12.37 -15.91%
DY 0.00 0.00 0.00 3.60 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