[CHINWEL] QoQ Annualized Quarter Result on 31-Aug-2004 [#1]

Stock
[CHINWEL] CHIN WELL HOLDINGS BHD
Announcement Date
22-Oct-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2005
Quarter
31-Aug-2004 [#1]
Profit Trend
QoQ- 72.06%
YoY- 71.74%
Quarter Report
Latest QR
Upcoming QR
CHINWEL's Result
CHINWEL's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/04 30/11/04 30/09/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
Revenue 0 294,800 0 340,512 253,002 240,238 217,828 -
PBT 0 57,372 0 61,276 34,200 34,002 32,176 -
Tax 0 -12,200 0 -13,600 -6,491 -5,613 -4,920 -
NP 0 45,172 0 47,676 27,709 28,389 27,256 -
-
NP to SH 0 45,172 0 47,676 27,709 28,389 27,256 -
-
Tax Rate - 21.26% - 22.19% 18.98% 16.51% 15.29% -
Total Cost 0 249,628 0 292,836 225,293 211,849 190,572 -
-
Net Worth 0 234,471 0 224,835 207,950 208,579 208,366 -
Dividend
31/12/04 30/11/04 30/09/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
Div - - - - 13,827 11,293 16,837 -
Div Payout % - - - - 49.90% 39.78% 61.78% -
Equity
31/12/04 30/11/04 30/09/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
Net Worth 0 234,471 0 224,835 207,950 208,579 208,366 -
NOSH 270,815 270,815 270,886 270,886 106,368 105,877 105,235 138.46%
Ratio Analysis
31/12/04 30/11/04 30/09/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
NP Margin 0.00% 15.32% 0.00% 14.00% 10.95% 11.82% 12.51% -
ROE 0.00% 19.27% 0.00% 21.20% 13.32% 13.61% 13.08% -
Per Share
31/12/04 30/11/04 30/09/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
RPS 0.00 108.86 0.00 125.70 237.85 226.90 206.99 -
EPS 0.00 16.68 0.00 17.60 26.05 26.81 25.90 -
DPS 0.00 0.00 0.00 0.00 13.00 10.67 16.00 -
NAPS 0.00 0.8658 0.00 0.83 1.955 1.97 1.98 -
Adjusted Per Share Value based on latest NOSH - 270,886
31/12/04 30/11/04 30/09/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
RPS 0.00 102.78 0.00 118.71 88.21 83.76 75.94 -
EPS 0.00 15.75 0.00 16.62 9.66 9.90 9.50 -
DPS 0.00 0.00 0.00 0.00 4.82 3.94 5.87 -
NAPS 0.00 0.8175 0.00 0.7839 0.725 0.7272 0.7264 -
Price Multiplier on Financial Quarter End Date
31/12/04 30/11/04 30/09/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
Date 31/12/04 30/11/04 30/09/04 30/08/04 31/05/04 27/02/04 28/11/03 -
Price 1.64 1.60 1.58 1.47 2.12 2.32 2.08 -
P/RPS 0.00 1.47 0.00 1.17 0.89 1.02 1.00 -
P/EPS 0.00 9.59 0.00 8.35 8.14 8.65 8.03 -
EY 0.00 10.43 0.00 11.97 12.29 11.56 12.45 -
DY 0.00 0.00 0.00 0.00 6.13 4.60 7.69 -
P/NAPS 0.00 1.85 0.00 1.77 1.08 1.18 1.05 -
Price Multiplier on Announcement Date
31/12/04 30/11/04 30/09/04 31/08/04 31/05/04 29/02/04 30/11/03 CAGR
Date - 19/01/05 - 22/10/04 23/07/04 26/04/04 30/01/04 -
Price 0.00 1.62 0.00 1.60 1.65 2.22 2.22 -
P/RPS 0.00 1.49 0.00 1.27 0.69 0.98 1.07 -
P/EPS 0.00 9.71 0.00 9.09 6.33 8.28 8.57 -
EY 0.00 10.30 0.00 11.00 15.79 12.08 11.67 -
DY 0.00 0.00 0.00 0.00 7.88 4.80 7.21 -
P/NAPS 0.00 1.87 0.00 1.93 0.84 1.13 1.12 -

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