[CHINWEL] QoQ Annualized Quarter Result on 31-May-2004 [#4]

Stock
[CHINWEL] CHIN WELL HOLDINGS BHD
Announcement Date
23-Jul-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2004
Quarter
31-May-2004 [#4]
Profit Trend
QoQ- -2.4%
YoY- 47.45%
Quarter Report
Latest QR
Upcoming QR
CHINWEL's Result
CHINWEL's Financial Summary
View:
Show?
Annualized Quarter Result
30/11/04 30/09/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
Revenue 294,800 0 340,512 253,002 240,238 217,828 216,192 28.10%
PBT 57,372 0 61,276 34,200 34,002 32,176 32,680 56.75%
Tax -12,200 0 -13,600 -6,491 -5,613 -4,920 -4,920 106.53%
NP 45,172 0 47,676 27,709 28,389 27,256 27,760 47.53%
-
NP to SH 45,172 0 47,676 27,709 28,389 27,256 27,760 47.53%
-
Tax Rate 21.26% - 22.19% 18.98% 16.51% 15.29% 15.06% -
Total Cost 249,628 0 292,836 225,293 211,849 190,572 188,432 25.18%
-
Net Worth 234,471 0 224,835 207,950 208,579 208,366 202,024 12.63%
Dividend
30/11/04 30/09/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
Div - - - 13,827 11,293 16,837 - -
Div Payout % - - - 49.90% 39.78% 61.78% - -
Equity
30/11/04 30/09/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
Net Worth 234,471 0 224,835 207,950 208,579 208,366 202,024 12.63%
NOSH 270,815 270,886 270,886 106,368 105,877 105,235 104,675 113.65%
Ratio Analysis
30/11/04 30/09/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
NP Margin 15.32% 0.00% 14.00% 10.95% 11.82% 12.51% 12.84% -
ROE 19.27% 0.00% 21.20% 13.32% 13.61% 13.08% 13.74% -
Per Share
30/11/04 30/09/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
RPS 108.86 0.00 125.70 237.85 226.90 206.99 206.54 -40.04%
EPS 16.68 0.00 17.60 26.05 26.81 25.90 26.52 -30.95%
DPS 0.00 0.00 0.00 13.00 10.67 16.00 0.00 -
NAPS 0.8658 0.00 0.83 1.955 1.97 1.98 1.93 -47.28%
Adjusted Per Share Value based on latest NOSH - 106,417
30/11/04 30/09/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
RPS 102.78 0.00 118.71 88.21 83.76 75.94 75.37 28.11%
EPS 15.75 0.00 16.62 9.66 9.90 9.50 9.68 47.51%
DPS 0.00 0.00 0.00 4.82 3.94 5.87 0.00 -
NAPS 0.8175 0.00 0.7839 0.725 0.7272 0.7264 0.7043 12.64%
Price Multiplier on Financial Quarter End Date
30/11/04 30/09/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
Date 30/11/04 30/09/04 30/08/04 31/05/04 27/02/04 28/11/03 29/08/03 -
Price 1.60 1.58 1.47 2.12 2.32 2.08 0.99 -
P/RPS 1.47 0.00 1.17 0.89 1.02 1.00 0.48 144.46%
P/EPS 9.59 0.00 8.35 8.14 8.65 8.03 3.73 112.59%
EY 10.43 0.00 11.97 12.29 11.56 12.45 26.79 -52.92%
DY 0.00 0.00 0.00 6.13 4.60 7.69 0.00 -
P/NAPS 1.85 0.00 1.77 1.08 1.18 1.05 0.51 179.86%
Price Multiplier on Announcement Date
30/11/04 30/09/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
Date 19/01/05 - 22/10/04 23/07/04 26/04/04 30/01/04 23/10/03 -
Price 1.62 0.00 1.60 1.65 2.22 2.22 1.80 -
P/RPS 1.49 0.00 1.27 0.69 0.98 1.07 0.87 53.68%
P/EPS 9.71 0.00 9.09 6.33 8.28 8.57 6.79 33.06%
EY 10.30 0.00 11.00 15.79 12.08 11.67 14.73 -24.85%
DY 0.00 0.00 0.00 7.88 4.80 7.21 0.00 -
P/NAPS 1.87 0.00 1.93 0.84 1.13 1.12 0.93 74.69%

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