[CHINWEL] QoQ Cumulative Quarter Result on 30-Nov-2003 [#2]

Stock
[CHINWEL] CHIN WELL HOLDINGS BHD
Announcement Date
30-Jan-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2004
Quarter
30-Nov-2003 [#2]
Profit Trend
QoQ- 96.37%
YoY- 20.72%
Quarter Report
Latest QR
Upcoming QR
CHINWEL's Result
CHINWEL's Financial Summary
View:
Show?
Cumulative Result
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
Revenue 85,128 253,002 180,179 108,914 54,048 193,015 133,281 -25.73%
PBT 15,319 34,200 25,502 16,088 8,170 25,542 17,521 -8.52%
Tax -3,400 -6,491 -4,210 -2,460 -1,230 -6,750 -2,820 13.21%
NP 11,919 27,709 21,292 13,628 6,940 18,792 14,701 -12.99%
-
NP to SH 11,919 27,709 21,292 13,628 6,940 18,792 14,701 -12.99%
-
Tax Rate 22.19% 18.98% 16.51% 15.29% 15.06% 26.43% 16.09% -
Total Cost 73,209 225,293 158,887 95,286 47,108 174,223 118,580 -27.38%
-
Net Worth 224,835 207,950 208,579 208,366 202,024 173,867 166,617 22.00%
Dividend
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
Div - 13,827 8,470 8,418 - 5,709 - -
Div Payout % - 49.90% 39.78% 61.78% - 30.38% - -
Equity
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
Net Worth 224,835 207,950 208,579 208,366 202,024 173,867 166,617 22.00%
NOSH 270,886 106,368 105,877 105,235 104,675 95,165 92,053 104.68%
Ratio Analysis
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
NP Margin 14.00% 10.95% 11.82% 12.51% 12.84% 9.74% 11.03% -
ROE 5.30% 13.32% 10.21% 6.54% 3.44% 10.81% 8.82% -
Per Share
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
RPS 31.43 237.85 170.18 103.50 51.63 202.82 144.79 -63.71%
EPS 4.40 26.05 20.11 12.95 6.63 19.74 15.97 -57.49%
DPS 0.00 13.00 8.00 8.00 0.00 6.00 0.00 -
NAPS 0.83 1.955 1.97 1.98 1.93 1.827 1.81 -40.39%
Adjusted Per Share Value based on latest NOSH - 105,322
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
RPS 29.68 88.21 62.82 37.97 18.84 67.29 46.47 -25.73%
EPS 4.16 9.66 7.42 4.75 2.42 6.55 5.13 -12.98%
DPS 0.00 4.82 2.95 2.94 0.00 1.99 0.00 -
NAPS 0.7839 0.725 0.7272 0.7264 0.7043 0.6062 0.5809 22.00%
Price Multiplier on Financial Quarter End Date
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
Date 30/08/04 31/05/04 27/02/04 28/11/03 29/08/03 30/05/03 28/02/03 -
Price 1.47 2.12 2.32 2.08 0.99 0.88 0.81 -
P/RPS 4.68 0.89 1.36 2.01 1.92 0.43 0.56 309.17%
P/EPS 33.41 8.14 11.54 16.06 14.93 4.46 5.07 249.48%
EY 2.99 12.29 8.67 6.23 6.70 22.44 19.72 -71.40%
DY 0.00 6.13 3.45 3.85 0.00 6.82 0.00 -
P/NAPS 1.77 1.08 1.18 1.05 0.51 0.48 0.45 148.14%
Price Multiplier on Announcement Date
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
Date 22/10/04 23/07/04 26/04/04 30/01/04 23/10/03 25/07/03 25/04/03 -
Price 1.60 1.65 2.22 2.22 1.80 0.95 0.83 -
P/RPS 5.09 0.69 1.30 2.15 3.49 0.47 0.57 327.57%
P/EPS 36.36 6.33 11.04 17.14 27.15 4.81 5.20 263.51%
EY 2.75 15.79 9.06 5.83 3.68 20.79 19.24 -72.50%
DY 0.00 7.88 3.60 3.60 0.00 6.32 0.00 -
P/NAPS 1.93 0.84 1.13 1.12 0.93 0.52 0.46 159.00%

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