[CHINWEL] QoQ Annualized 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- -1.82%
YoY- 20.72%
Quarter Report
Latest QR
Upcoming QR
CHINWEL's Result
CHINWEL's Financial Summary
View:
Show?
Annualized Quarter Result
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
Revenue 340,512 253,002 240,238 217,828 216,192 193,015 177,708 53.96%
PBT 61,276 34,200 34,002 32,176 32,680 25,542 23,361 89.64%
Tax -13,600 -6,491 -5,613 -4,920 -4,920 -6,750 -3,760 134.71%
NP 47,676 27,709 28,389 27,256 27,760 18,792 19,601 80.37%
-
NP to SH 47,676 27,709 28,389 27,256 27,760 18,792 19,601 80.37%
-
Tax Rate 22.19% 18.98% 16.51% 15.29% 15.06% 26.43% 16.10% -
Total Cost 292,836 225,293 211,849 190,572 188,432 174,223 158,106 50.53%
-
Net Worth 224,835 207,950 208,579 208,366 202,024 173,867 166,617 22.00%
Dividend
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
Div - 13,827 11,293 16,837 - 5,709 - -
Div Payout % - 49.90% 39.78% 61.78% - 30.38% - -
Equity
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
Net Worth 224,835 207,950 208,579 208,366 202,024 173,867 166,617 22.00%
NOSH 270,886 106,368 105,877 105,235 104,675 95,165 92,053 104.68%
Ratio Analysis
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
NP Margin 14.00% 10.95% 11.82% 12.51% 12.84% 9.74% 11.03% -
ROE 21.20% 13.32% 13.61% 13.08% 13.74% 10.81% 11.76% -
Per Share
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
RPS 125.70 237.85 226.90 206.99 206.54 202.82 193.05 -24.77%
EPS 17.60 26.05 26.81 25.90 26.52 19.74 21.29 -11.86%
DPS 0.00 13.00 10.67 16.00 0.00 6.00 0.00 -
NAPS 0.83 1.955 1.97 1.98 1.93 1.827 1.81 -40.39%
Adjusted Per Share Value based on latest NOSH - 105,322
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
RPS 118.71 88.21 83.76 75.94 75.37 67.29 61.96 53.95%
EPS 16.62 9.66 9.90 9.50 9.68 6.55 6.83 80.42%
DPS 0.00 4.82 3.94 5.87 0.00 1.99 0.00 -
NAPS 0.7839 0.725 0.7272 0.7264 0.7043 0.6062 0.5809 22.00%
Price Multiplier on Financial Quarter End Date
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
Date 30/08/04 31/05/04 27/02/04 28/11/03 29/08/03 30/05/03 28/02/03 -
Price 1.47 2.12 2.32 2.08 0.99 0.88 0.81 -
P/RPS 1.17 0.89 1.02 1.00 0.48 0.43 0.42 97.36%
P/EPS 8.35 8.14 8.65 8.03 3.73 4.46 3.80 68.61%
EY 11.97 12.29 11.56 12.45 26.79 22.44 26.29 -40.67%
DY 0.00 6.13 4.60 7.69 0.00 6.82 0.00 -
P/NAPS 1.77 1.08 1.18 1.05 0.51 0.48 0.45 148.14%
Price Multiplier on Announcement Date
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
Date 22/10/04 23/07/04 26/04/04 30/01/04 23/10/03 25/07/03 25/04/03 -
Price 1.60 1.65 2.22 2.22 1.80 0.95 0.83 -
P/RPS 1.27 0.69 0.98 1.07 0.87 0.47 0.43 105.17%
P/EPS 9.09 6.33 8.28 8.57 6.79 4.81 3.90 75.34%
EY 11.00 15.79 12.08 11.67 14.73 20.79 25.65 -42.98%
DY 0.00 7.88 4.80 7.21 0.00 6.32 0.00 -
P/NAPS 1.93 0.84 1.13 1.12 0.93 0.52 0.46 159.00%

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