[CHINWEL] QoQ Annualized Quarter Result on 31-May-2002 [#4]

Stock
[CHINWEL] CHIN WELL HOLDINGS BHD
Announcement Date
31-Jul-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2002
Quarter
31-May-2002 [#4]
Profit Trend
QoQ- 3.6%
YoY- -9.22%
Quarter Report
Latest QR
Upcoming QR
CHINWEL's Result
CHINWEL's Financial Summary
View:
Show?
Annualized Quarter Result
28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 CAGR
Revenue 177,708 180,566 203,008 169,925 159,117 165,140 158,120 8.12%
PBT 23,361 26,338 25,444 19,348 17,014 15,656 13,320 45.58%
Tax -3,760 -3,760 -3,840 -4,889 -3,058 -2,850 -2,028 51.09%
NP 19,601 22,578 21,604 14,459 13,956 12,806 11,292 44.58%
-
NP to SH 19,601 22,578 21,604 14,459 13,956 12,806 11,292 44.58%
-
Tax Rate 16.10% 14.28% 15.09% 25.27% 17.97% 18.20% 15.23% -
Total Cost 158,106 157,988 181,404 155,466 145,161 152,334 146,828 5.07%
-
Net Worth 166,617 170,296 163,583 159,553 152,999 148,592 144,746 9.86%
Dividend
28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 CAGR
Net Worth 166,617 170,296 163,583 159,553 152,999 148,592 144,746 9.86%
NOSH 92,053 91,557 91,387 90,143 89,999 90,056 89,904 1.59%
Ratio Analysis
28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 CAGR
NP Margin 11.03% 12.50% 10.64% 8.51% 8.77% 7.75% 7.14% -
ROE 11.76% 13.26% 13.21% 9.06% 9.12% 8.62% 7.80% -
Per Share
28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 CAGR
RPS 193.05 197.22 222.14 188.51 176.80 183.37 175.88 6.42%
EPS 21.29 24.66 23.64 16.04 15.51 14.22 12.56 42.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.81 1.86 1.79 1.77 1.70 1.65 1.61 8.14%
Adjusted Per Share Value based on latest NOSH - 90,090
28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 CAGR
RPS 61.96 62.95 70.78 59.24 55.47 57.57 55.13 8.12%
EPS 6.83 7.87 7.53 5.04 4.87 4.46 3.94 44.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5809 0.5937 0.5703 0.5563 0.5334 0.518 0.5046 9.87%
Price Multiplier on Financial Quarter End Date
28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 CAGR
Date 28/02/03 29/11/02 30/08/02 31/05/02 28/02/02 30/11/01 30/08/01 -
Price 0.81 0.90 0.91 0.86 0.76 0.73 0.75 -
P/RPS 0.42 0.46 0.41 0.46 0.43 0.40 0.43 -1.56%
P/EPS 3.80 3.65 3.85 5.36 4.90 5.13 5.97 -26.06%
EY 26.29 27.40 25.98 18.65 20.40 19.48 16.75 35.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.48 0.51 0.49 0.45 0.44 0.47 -2.86%
Price Multiplier on Announcement Date
28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 CAGR
Date 25/04/03 23/01/03 24/10/02 31/07/02 26/04/02 25/01/02 19/10/01 -
Price 0.83 0.88 0.80 0.86 1.17 0.74 0.64 -
P/RPS 0.43 0.45 0.36 0.46 0.66 0.40 0.36 12.61%
P/EPS 3.90 3.57 3.38 5.36 7.55 5.20 5.10 -16.41%
EY 25.65 28.02 29.55 18.65 13.25 19.22 19.63 19.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.46 0.47 0.45 0.49 0.69 0.45 0.40 9.79%

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