[CHINWEL] YoY TTM Result on 29-Feb-2004 [#3]

Stock
[CHINWEL] CHIN WELL HOLDINGS BHD
Announcement Date
26-Apr-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2004
Quarter
29-Feb-2004 [#3]
Profit Trend
QoQ- 20.12%
YoY- 35.8%
Quarter Report
Latest QR
Upcoming QR
CHINWEL's Result
CHINWEL's Financial Summary
View:
Show?
TTM Result
31/03/06 31/03/05 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
Revenue 225,030 121,013 121,013 239,913 183,868 163,010 178,002 4.71%
PBT 25,060 21,317 21,317 33,522 24,106 16,147 23,187 1.53%
Tax -6,817 -5,100 -5,100 -8,140 -5,415 -3,406 -3,579 13.50%
NP 18,243 16,217 16,217 25,382 18,691 12,741 19,608 -1.40%
-
NP to SH 18,481 16,217 16,217 25,382 18,691 12,741 19,608 -1.15%
-
Tax Rate 27.20% 23.92% 23.92% 24.28% 22.46% 21.09% 15.44% -
Total Cost 206,787 104,796 104,796 214,531 165,177 150,269 158,394 5.37%
-
Net Worth 248,495 0 233,196 105,856 166,461 152,849 144,837 11.19%
Dividend
31/03/06 31/03/05 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
Div - - - 22,606 - 4,494 4,497 -
Div Payout % - - - 89.06% - 35.27% 22.94% -
Equity
31/03/06 31/03/05 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
Net Worth 248,495 0 233,196 105,856 166,461 152,849 144,837 11.19%
NOSH 273,071 270,780 270,780 105,856 91,967 89,911 89,961 24.38%
Ratio Analysis
31/03/06 31/03/05 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
NP Margin 8.11% 13.40% 13.40% 10.58% 10.17% 7.82% 11.02% -
ROE 7.44% 0.00% 6.95% 23.98% 11.23% 8.34% 13.54% -
Per Share
31/03/06 31/03/05 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
RPS 82.41 44.69 44.69 226.64 199.93 181.30 197.87 -15.81%
EPS 6.77 5.99 5.99 23.98 20.32 14.17 21.80 -20.53%
DPS 0.00 0.00 0.00 21.36 0.00 5.00 5.00 -
NAPS 0.91 0.00 0.8612 1.00 1.81 1.70 1.61 -10.60%
Adjusted Per Share Value based on latest NOSH - 105,856
31/03/06 31/03/05 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
RPS 75.13 40.40 40.40 80.10 61.38 54.42 59.43 4.71%
EPS 6.17 5.41 5.41 8.47 6.24 4.25 6.55 -1.16%
DPS 0.00 0.00 0.00 7.55 0.00 1.50 1.50 -
NAPS 0.8296 0.00 0.7785 0.3534 0.5557 0.5103 0.4835 11.19%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
Date 31/03/06 31/03/05 28/02/05 27/02/04 28/02/03 28/02/02 28/02/01 -
Price 1.19 1.52 1.51 2.32 0.81 0.76 0.80 -
P/RPS 1.44 3.40 3.38 1.02 0.41 0.42 0.40 28.63%
P/EPS 17.58 25.38 25.21 9.68 3.99 5.36 3.67 36.05%
EY 5.69 3.94 3.97 10.34 25.09 18.65 27.25 -26.49%
DY 0.00 0.00 0.00 9.20 0.00 6.58 6.25 -
P/NAPS 1.31 0.00 1.75 2.32 0.45 0.45 0.50 20.84%
Price Multiplier on Announcement Date
31/03/06 31/03/05 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
Date - - - 26/04/04 25/04/03 26/04/02 27/04/01 -
Price 0.00 0.00 0.00 2.22 0.83 1.17 0.67 -
P/RPS 0.00 0.00 0.00 0.98 0.42 0.65 0.34 -
P/EPS 0.00 0.00 0.00 9.26 4.08 8.26 3.07 -
EY 0.00 0.00 0.00 10.80 24.49 12.11 32.53 -
DY 0.00 0.00 0.00 9.62 0.00 4.27 7.46 -
P/NAPS 0.00 0.00 0.00 2.22 0.46 0.69 0.42 -

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