[CHINWEL] QoQ Annualized Quarter Result on 30-Nov-2001 [#2]

Stock
[CHINWEL] CHIN WELL HOLDINGS BHD
Announcement Date
25-Jan-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2002
Quarter
30-Nov-2001 [#2]
Profit Trend
QoQ- 13.41%
YoY- -29.01%
Quarter Report
Latest QR
Upcoming QR
CHINWEL's Result
CHINWEL's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 CAGR
Revenue 203,008 169,925 159,117 165,140 158,120 175,010 175,117 10.32%
PBT 25,444 19,348 17,014 15,656 13,320 19,527 21,521 11.77%
Tax -3,840 -4,889 -3,058 -2,850 -2,028 -3,600 -3,317 10.22%
NP 21,604 14,459 13,956 12,806 11,292 15,927 18,204 12.05%
-
NP to SH 21,604 14,459 13,956 12,806 11,292 15,927 18,204 12.05%
-
Tax Rate 15.09% 25.27% 17.97% 18.20% 15.23% 18.44% 15.41% -
Total Cost 181,404 155,466 145,161 152,334 146,828 159,083 156,913 10.12%
-
Net Worth 163,583 159,553 152,999 148,592 144,746 142,173 144,899 8.39%
Dividend
31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 CAGR
Net Worth 163,583 159,553 152,999 148,592 144,746 142,173 144,899 8.39%
NOSH 91,387 90,143 89,999 90,056 89,904 89,983 89,999 1.02%
Ratio Analysis
31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 CAGR
NP Margin 10.64% 8.51% 8.77% 7.75% 7.14% 9.10% 10.40% -
ROE 13.21% 9.06% 9.12% 8.62% 7.80% 11.20% 12.56% -
Per Share
31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 CAGR
RPS 222.14 188.51 176.80 183.37 175.88 194.49 194.57 9.21%
EPS 23.64 16.04 15.51 14.22 12.56 17.70 20.23 10.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.79 1.77 1.70 1.65 1.61 1.58 1.61 7.30%
Adjusted Per Share Value based on latest NOSH - 89,949
31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 CAGR
RPS 67.77 56.73 53.12 55.13 52.79 58.43 58.46 10.32%
EPS 7.21 4.83 4.66 4.28 3.77 5.32 6.08 12.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5461 0.5327 0.5108 0.4961 0.4832 0.4746 0.4838 8.38%
Price Multiplier on Financial Quarter End Date
31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 CAGR
Date 30/08/02 31/05/02 28/02/02 30/11/01 30/08/01 31/05/01 28/02/01 -
Price 0.91 0.86 0.76 0.73 0.75 0.68 0.80 -
P/RPS 0.41 0.46 0.43 0.40 0.43 0.35 0.41 0.00%
P/EPS 3.85 5.36 4.90 5.13 5.97 3.84 3.96 -1.85%
EY 25.98 18.65 20.40 19.48 16.75 26.03 25.28 1.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.49 0.45 0.44 0.47 0.43 0.50 1.32%
Price Multiplier on Announcement Date
31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 CAGR
Date 24/10/02 31/07/02 26/04/02 25/01/02 19/10/01 30/07/01 27/04/01 -
Price 0.80 0.86 1.17 0.74 0.64 0.81 0.67 -
P/RPS 0.36 0.46 0.66 0.40 0.36 0.42 0.34 3.87%
P/EPS 3.38 5.36 7.55 5.20 5.10 4.58 3.31 1.40%
EY 29.55 18.65 13.25 19.22 19.63 21.85 30.19 -1.41%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.49 0.69 0.45 0.40 0.51 0.42 4.69%

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