[CHINWEL] QoQ Cumulative 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- 38.14%
YoY- -9.22%
Quarter Report
Latest QR
Upcoming QR
CHINWEL's Result
CHINWEL's Financial Summary
View:
Show?
Cumulative Result
28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 CAGR
Revenue 133,281 90,283 50,752 169,925 119,338 82,570 39,530 125.35%
PBT 17,521 13,169 6,361 19,348 12,761 7,828 3,330 203.43%
Tax -2,820 -1,880 -960 -4,889 -2,294 -1,425 -507 214.91%
NP 14,701 11,289 5,401 14,459 10,467 6,403 2,823 201.34%
-
NP to SH 14,701 11,289 5,401 14,459 10,467 6,403 2,823 201.34%
-
Tax Rate 16.09% 14.28% 15.09% 25.27% 17.98% 18.20% 15.23% -
Total Cost 118,580 78,994 45,351 155,466 108,871 76,167 36,707 118.99%
-
Net Worth 166,617 170,296 163,583 159,553 153,000 148,592 144,746 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 166,617 170,296 163,583 159,553 153,000 148,592 144,746 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 8.82% 6.63% 3.30% 9.06% 6.84% 4.31% 1.95% -
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 144.79 98.61 55.53 188.51 132.60 91.69 43.97 121.82%
EPS 15.97 12.33 5.91 16.04 11.63 7.11 3.14 196.62%
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 46.47 31.48 17.69 59.24 41.61 28.79 13.78 125.38%
EPS 5.13 3.94 1.88 5.04 3.65 2.23 0.98 202.39%
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 0.56 0.91 1.64 0.46 0.57 0.80 1.71 -52.58%
P/EPS 5.07 7.30 15.40 5.36 6.53 10.27 23.89 -64.52%
EY 19.72 13.70 6.49 18.65 15.30 9.74 4.19 181.63%
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 0.57 0.89 1.44 0.46 0.88 0.81 1.46 -46.67%
P/EPS 5.20 7.14 13.54 5.36 10.06 10.41 20.38 -59.87%
EY 19.24 14.01 7.39 18.65 9.94 9.61 4.91 149.17%
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