[CHINWEL] QoQ Cumulative 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- 30.14%
YoY- 47.45%
Quarter Report
Latest QR
Upcoming QR
CHINWEL's Result
CHINWEL's Financial Summary
View:
Show?
Cumulative Result
30/11/04 30/09/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
Revenue 147,400 0 85,128 253,002 180,179 108,914 54,048 122.84%
PBT 28,686 0 15,319 34,200 25,502 16,088 8,170 172.67%
Tax -6,100 0 -3,400 -6,491 -4,210 -2,460 -1,230 259.27%
NP 22,586 0 11,919 27,709 21,292 13,628 6,940 156.63%
-
NP to SH 22,586 0 11,919 27,709 21,292 13,628 6,940 156.63%
-
Tax Rate 21.26% - 22.19% 18.98% 16.51% 15.29% 15.06% -
Total Cost 124,814 0 73,209 225,293 158,887 95,286 47,108 117.76%
-
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 8,470 8,418 - -
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 9.63% 0.00% 5.30% 13.32% 10.21% 6.54% 3.44% -
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 54.43 0.00 31.43 237.85 170.18 103.50 51.63 4.30%
EPS 8.34 0.00 4.40 26.05 20.11 12.95 6.63 20.11%
DPS 0.00 0.00 0.00 13.00 8.00 8.00 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 51.39 0.00 29.68 88.21 62.82 37.97 18.84 122.87%
EPS 7.87 0.00 4.16 9.66 7.42 4.75 2.42 156.48%
DPS 0.00 0.00 0.00 4.82 2.95 2.94 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 2.94 0.00 4.68 0.89 1.36 2.01 1.92 40.53%
P/EPS 19.18 0.00 33.41 8.14 11.54 16.06 14.93 22.14%
EY 5.21 0.00 2.99 12.29 8.67 6.23 6.70 -18.19%
DY 0.00 0.00 0.00 6.13 3.45 3.85 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 2.98 0.00 5.09 0.69 1.30 2.15 3.49 -11.85%
P/EPS 19.42 0.00 36.36 6.33 11.04 17.14 27.15 -23.48%
EY 5.15 0.00 2.75 15.79 9.06 5.83 3.68 30.79%
DY 0.00 0.00 0.00 7.88 3.60 3.60 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