[CHINWEL] QoQ Annualized Quarter Result on 31-Aug-2002 [#1]

Stock
[CHINWEL] CHIN WELL HOLDINGS BHD
Announcement Date
24-Oct-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2003
Quarter
31-Aug-2002 [#1]
Profit Trend
QoQ- 49.42%
YoY- 91.32%
Quarter Report
Latest QR
Upcoming QR
CHINWEL's Result
CHINWEL's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 CAGR
Revenue 193,015 177,708 180,566 203,008 169,925 159,117 165,140 10.96%
PBT 25,542 23,361 26,338 25,444 19,348 17,014 15,656 38.62%
Tax -6,750 -3,760 -3,760 -3,840 -4,889 -3,058 -2,850 77.77%
NP 18,792 19,601 22,578 21,604 14,459 13,956 12,806 29.16%
-
NP to SH 18,792 19,601 22,578 21,604 14,459 13,956 12,806 29.16%
-
Tax Rate 26.43% 16.10% 14.28% 15.09% 25.27% 17.97% 18.20% -
Total Cost 174,223 158,106 157,988 181,404 155,466 145,161 152,334 9.37%
-
Net Worth 173,867 166,617 170,296 163,583 159,553 152,999 148,592 11.05%
Dividend
31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 CAGR
Div 5,709 - - - - - - -
Div Payout % 30.38% - - - - - - -
Equity
31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 CAGR
Net Worth 173,867 166,617 170,296 163,583 159,553 152,999 148,592 11.05%
NOSH 95,165 92,053 91,557 91,387 90,143 89,999 90,056 3.75%
Ratio Analysis
31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 CAGR
NP Margin 9.74% 11.03% 12.50% 10.64% 8.51% 8.77% 7.75% -
ROE 10.81% 11.76% 13.26% 13.21% 9.06% 9.12% 8.62% -
Per Share
31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 CAGR
RPS 202.82 193.05 197.22 222.14 188.51 176.80 183.37 6.95%
EPS 19.74 21.29 24.66 23.64 16.04 15.51 14.22 24.46%
DPS 6.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.827 1.81 1.86 1.79 1.77 1.70 1.65 7.03%
Adjusted Per Share Value based on latest NOSH - 91,387
31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 CAGR
RPS 64.44 59.33 60.28 67.77 56.73 53.12 55.13 10.97%
EPS 6.27 6.54 7.54 7.21 4.83 4.66 4.28 29.01%
DPS 1.91 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5805 0.5563 0.5685 0.5461 0.5327 0.5108 0.4961 11.05%
Price Multiplier on Financial Quarter End Date
31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 CAGR
Date 30/05/03 28/02/03 29/11/02 30/08/02 31/05/02 28/02/02 30/11/01 -
Price 0.88 0.81 0.90 0.91 0.86 0.76 0.73 -
P/RPS 0.43 0.42 0.46 0.41 0.46 0.43 0.40 4.94%
P/EPS 4.46 3.80 3.65 3.85 5.36 4.90 5.13 -8.91%
EY 22.44 26.29 27.40 25.98 18.65 20.40 19.48 9.89%
DY 6.82 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.45 0.48 0.51 0.49 0.45 0.44 5.97%
Price Multiplier on Announcement Date
31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 CAGR
Date 25/07/03 25/04/03 23/01/03 24/10/02 31/07/02 26/04/02 25/01/02 -
Price 0.95 0.83 0.88 0.80 0.86 1.17 0.74 -
P/RPS 0.47 0.43 0.45 0.36 0.46 0.66 0.40 11.36%
P/EPS 4.81 3.90 3.57 3.38 5.36 7.55 5.20 -5.06%
EY 20.79 25.65 28.02 29.55 18.65 13.25 19.22 5.37%
DY 6.32 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.46 0.47 0.45 0.49 0.69 0.45 10.12%

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