[CHINWEL] QoQ Cumulative Quarter Result on 30-Nov-2001 [#2]

Stock
[CHINWEL] CHIN WELL HOLDINGS BHD
Announcement Date
25-Jan-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2002
Quarter
30-Nov-2001 [#2]
Profit Trend
QoQ- 126.82%
YoY- -29.01%
Quarter Report
Latest QR
Upcoming QR
CHINWEL's Result
CHINWEL's Financial Summary
View:
Show?
Cumulative Result
31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 CAGR
Revenue 50,752 169,925 119,338 82,570 39,530 175,010 131,338 -46.85%
PBT 6,361 19,348 12,761 7,828 3,330 19,527 16,141 -46.15%
Tax -960 -4,889 -2,294 -1,425 -507 -3,600 -2,488 -46.90%
NP 5,401 14,459 10,467 6,403 2,823 15,927 13,653 -46.02%
-
NP to SH 5,401 14,459 10,467 6,403 2,823 15,927 13,653 -46.02%
-
Tax Rate 15.09% 25.27% 17.98% 18.20% 15.23% 18.44% 15.41% -
Total Cost 45,351 155,466 108,871 76,167 36,707 159,083 117,685 -46.95%
-
Net Worth 163,583 159,553 153,000 148,592 144,746 142,173 144,899 8.39%
Dividend
31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 CAGR
Net Worth 163,583 159,553 153,000 148,592 144,746 142,173 144,899 8.39%
NOSH 91,387 90,143 89,999 90,056 89,904 89,983 89,999 1.02%
Ratio Analysis
31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 CAGR
NP Margin 10.64% 8.51% 8.77% 7.75% 7.14% 9.10% 10.40% -
ROE 3.30% 9.06% 6.84% 4.31% 1.95% 11.20% 9.42% -
Per Share
31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 CAGR
RPS 55.53 188.51 132.60 91.69 43.97 194.49 145.93 -47.39%
EPS 5.91 16.04 11.63 7.11 3.14 17.70 15.17 -46.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.79 1.77 1.70 1.65 1.61 1.58 1.61 7.30%
Adjusted Per Share Value based on latest NOSH - 89,949
31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 CAGR
RPS 16.94 56.73 39.84 27.57 13.20 58.43 43.85 -46.86%
EPS 1.80 4.83 3.49 2.14 0.94 5.32 4.56 -46.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5461 0.5327 0.5108 0.4961 0.4832 0.4746 0.4838 8.38%
Price Multiplier on Financial Quarter End Date
31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 CAGR
Date 30/08/02 31/05/02 28/02/02 30/11/01 30/08/01 31/05/01 28/02/01 -
Price 0.91 0.86 0.76 0.73 0.75 0.68 0.80 -
P/RPS 1.64 0.46 0.57 0.80 1.71 0.35 0.55 106.75%
P/EPS 15.40 5.36 6.53 10.27 23.89 3.84 5.27 103.99%
EY 6.49 18.65 15.30 9.74 4.19 26.03 18.96 -50.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.49 0.45 0.44 0.47 0.43 0.50 1.32%
Price Multiplier on Announcement Date
31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 28/02/01 CAGR
Date 24/10/02 31/07/02 26/04/02 25/01/02 19/10/01 30/07/01 27/04/01 -
Price 0.80 0.86 1.17 0.74 0.64 0.81 0.67 -
P/RPS 1.44 0.46 0.88 0.81 1.46 0.42 0.46 113.55%
P/EPS 13.54 5.36 10.06 10.41 20.38 4.58 4.42 110.49%
EY 7.39 18.65 9.94 9.61 4.91 21.85 22.64 -52.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.49 0.69 0.45 0.40 0.51 0.42 4.69%

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