[CHINWEL] QoQ Cumulative Quarter Result on 29-Feb-2004 [#3]

Stock
[CHINWEL] CHIN WELL HOLDINGS BHD
Announcement Date
26-Apr-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2004
Quarter
29-Feb-2004 [#3]
Profit Trend
QoQ- 56.24%
YoY- 44.83%
Quarter Report
Latest QR
Upcoming QR
CHINWEL's Result
CHINWEL's Financial Summary
View:
Show?
Cumulative Result
30/09/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 CAGR
Revenue 0 85,128 253,002 180,179 108,914 54,048 193,015 -
PBT 0 15,319 34,200 25,502 16,088 8,170 25,542 -
Tax 0 -3,400 -6,491 -4,210 -2,460 -1,230 -6,750 -
NP 0 11,919 27,709 21,292 13,628 6,940 18,792 -
-
NP to SH 0 11,919 27,709 21,292 13,628 6,940 18,792 -
-
Tax Rate - 22.19% 18.98% 16.51% 15.29% 15.06% 26.43% -
Total Cost 0 73,209 225,293 158,887 95,286 47,108 174,223 -
-
Net Worth 0 224,835 207,950 208,579 208,366 202,024 173,867 -
Dividend
30/09/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 CAGR
Div - - 13,827 8,470 8,418 - 5,709 -
Div Payout % - - 49.90% 39.78% 61.78% - 30.38% -
Equity
30/09/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 CAGR
Net Worth 0 224,835 207,950 208,579 208,366 202,024 173,867 -
NOSH 270,886 270,886 106,368 105,877 105,235 104,675 95,165 118.67%
Ratio Analysis
30/09/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 CAGR
NP Margin 0.00% 14.00% 10.95% 11.82% 12.51% 12.84% 9.74% -
ROE 0.00% 5.30% 13.32% 10.21% 6.54% 3.44% 10.81% -
Per Share
30/09/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 CAGR
RPS 0.00 31.43 237.85 170.18 103.50 51.63 202.82 -
EPS 0.00 4.40 26.05 20.11 12.95 6.63 19.74 -
DPS 0.00 0.00 13.00 8.00 8.00 0.00 6.00 -
NAPS 0.00 0.83 1.955 1.97 1.98 1.93 1.827 -
Adjusted Per Share Value based on latest NOSH - 105,856
30/09/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 CAGR
RPS 0.00 28.42 84.47 60.15 36.36 18.04 64.44 -
EPS 0.00 3.98 9.25 7.11 4.55 2.32 6.27 -
DPS 0.00 0.00 4.62 2.83 2.81 0.00 1.91 -
NAPS 0.00 0.7506 0.6942 0.6963 0.6956 0.6745 0.5805 -
Price Multiplier on Financial Quarter End Date
30/09/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 CAGR
Date 30/09/04 30/08/04 31/05/04 27/02/04 28/11/03 29/08/03 30/05/03 -
Price 1.58 1.47 2.12 2.32 2.08 0.99 0.88 -
P/RPS 0.00 4.68 0.89 1.36 2.01 1.92 0.43 -
P/EPS 0.00 33.41 8.14 11.54 16.06 14.93 4.46 -
EY 0.00 2.99 12.29 8.67 6.23 6.70 22.44 -
DY 0.00 0.00 6.13 3.45 3.85 0.00 6.82 -
P/NAPS 0.00 1.77 1.08 1.18 1.05 0.51 0.48 -
Price Multiplier on Announcement Date
30/09/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 CAGR
Date - 22/10/04 23/07/04 26/04/04 30/01/04 23/10/03 25/07/03 -
Price 0.00 1.60 1.65 2.22 2.22 1.80 0.95 -
P/RPS 0.00 5.09 0.69 1.30 2.15 3.49 0.47 -
P/EPS 0.00 36.36 6.33 11.04 17.14 27.15 4.81 -
EY 0.00 2.75 15.79 9.06 5.83 3.68 20.79 -
DY 0.00 0.00 7.88 3.60 3.60 0.00 6.32 -
P/NAPS 0.00 1.93 0.84 1.13 1.12 0.93 0.52 -

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