[CHINWEL] QoQ Annualized Quarter Result on 28-Feb-2002 [#3]

Stock
[CHINWEL] CHIN WELL HOLDINGS BHD
Announcement Date
26-Apr-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2002
Quarter
28-Feb-2002 [#3]
Profit Trend
QoQ- 8.98%
YoY- -23.34%
Quarter Report
Latest QR
Upcoming QR
CHINWEL's Result
CHINWEL's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 CAGR
Revenue 180,566 203,008 169,925 159,117 165,140 158,120 175,010 2.10%
PBT 26,338 25,444 19,348 17,014 15,656 13,320 19,527 22.05%
Tax -3,760 -3,840 -4,889 -3,058 -2,850 -2,028 -3,600 2.93%
NP 22,578 21,604 14,459 13,956 12,806 11,292 15,927 26.16%
-
NP to SH 22,578 21,604 14,459 13,956 12,806 11,292 15,927 26.16%
-
Tax Rate 14.28% 15.09% 25.27% 17.97% 18.20% 15.23% 18.44% -
Total Cost 157,988 181,404 155,466 145,161 152,334 146,828 159,083 -0.45%
-
Net Worth 170,296 163,583 159,553 152,999 148,592 144,746 142,173 12.77%
Dividend
30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 CAGR
Net Worth 170,296 163,583 159,553 152,999 148,592 144,746 142,173 12.77%
NOSH 91,557 91,387 90,143 89,999 90,056 89,904 89,983 1.16%
Ratio Analysis
30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 CAGR
NP Margin 12.50% 10.64% 8.51% 8.77% 7.75% 7.14% 9.10% -
ROE 13.26% 13.21% 9.06% 9.12% 8.62% 7.80% 11.20% -
Per Share
30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 CAGR
RPS 197.22 222.14 188.51 176.80 183.37 175.88 194.49 0.93%
EPS 24.66 23.64 16.04 15.51 14.22 12.56 17.70 24.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.86 1.79 1.77 1.70 1.65 1.61 1.58 11.47%
Adjusted Per Share Value based on latest NOSH - 89,911
30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 CAGR
RPS 60.28 67.77 56.73 53.12 55.13 52.79 58.43 2.09%
EPS 7.54 7.21 4.83 4.66 4.28 3.77 5.32 26.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5685 0.5461 0.5327 0.5108 0.4961 0.4832 0.4746 12.77%
Price Multiplier on Financial Quarter End Date
30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 CAGR
Date 29/11/02 30/08/02 31/05/02 28/02/02 30/11/01 30/08/01 31/05/01 -
Price 0.90 0.91 0.86 0.76 0.73 0.75 0.68 -
P/RPS 0.46 0.41 0.46 0.43 0.40 0.43 0.35 19.96%
P/EPS 3.65 3.85 5.36 4.90 5.13 5.97 3.84 -3.32%
EY 27.40 25.98 18.65 20.40 19.48 16.75 26.03 3.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.51 0.49 0.45 0.44 0.47 0.43 7.60%
Price Multiplier on Announcement Date
30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 CAGR
Date 23/01/03 24/10/02 31/07/02 26/04/02 25/01/02 19/10/01 30/07/01 -
Price 0.88 0.80 0.86 1.17 0.74 0.64 0.81 -
P/RPS 0.45 0.36 0.46 0.66 0.40 0.36 0.42 4.70%
P/EPS 3.57 3.38 5.36 7.55 5.20 5.10 4.58 -15.29%
EY 28.02 29.55 18.65 13.25 19.22 19.63 21.85 18.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.45 0.49 0.69 0.45 0.40 0.51 -5.29%

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