[CHINWEL] QoQ Quarter Result on 28-Feb-2002 [#3]

Stock
[CHINWEL] CHIN WELL HOLDINGS BHD
Announcement Date
26-Apr-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2002
Quarter
28-Feb-2002 [#3]
Profit Trend
QoQ- 13.52%
YoY- -12.28%
Quarter Report
Latest QR
Upcoming QR
CHINWEL's Result
CHINWEL's Financial Summary
View:
Show?
Quarter Result
30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 CAGR
Revenue 39,531 50,752 50,587 36,768 43,040 39,530 43,672 -6.42%
PBT 6,807 6,361 6,586 4,933 4,498 3,330 3,386 59.21%
Tax -920 -960 -2,595 -869 -918 -507 -1,112 -11.86%
NP 5,887 5,401 3,991 4,064 3,580 2,823 2,274 88.43%
-
NP to SH 5,887 5,401 3,991 4,064 3,580 2,823 2,274 88.43%
-
Tax Rate 13.52% 15.09% 39.40% 17.62% 20.41% 15.23% 32.84% -
Total Cost 33,644 45,351 46,596 32,704 39,460 36,707 41,398 -12.90%
-
Net Worth 170,292 163,583 159,459 152,849 148,417 144,746 142,012 12.85%
Dividend
30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 CAGR
Div - - - - - - 4,494 -
Div Payout % - - - - - - 197.63% -
Equity
30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 CAGR
Net Worth 170,292 163,583 159,459 152,849 148,417 144,746 142,012 12.85%
NOSH 91,555 91,387 90,090 89,911 89,949 89,904 89,881 1.23%
Ratio Analysis
30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 CAGR
NP Margin 14.89% 10.64% 7.89% 11.05% 8.32% 7.14% 5.21% -
ROE 3.46% 3.30% 2.50% 2.66% 2.41% 1.95% 1.60% -
Per Share
30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 CAGR
RPS 43.18 55.53 56.15 40.89 47.85 43.97 48.59 -7.56%
EPS 6.43 5.91 4.43 4.52 3.98 3.14 2.53 86.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 5.00 -
NAPS 1.86 1.79 1.77 1.70 1.65 1.61 1.58 11.47%
Adjusted Per Share Value based on latest NOSH - 89,911
30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 CAGR
RPS 13.78 17.69 17.64 12.82 15.01 13.78 15.23 -6.44%
EPS 2.05 1.88 1.39 1.42 1.25 0.98 0.79 88.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.57 -
NAPS 0.5937 0.5703 0.5559 0.5329 0.5174 0.5046 0.4951 12.85%
Price Multiplier on Financial Quarter End Date
30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 CAGR
Date 29/11/02 30/08/02 31/05/02 28/02/02 30/11/01 30/08/01 31/05/01 -
Price 0.90 0.91 0.86 0.76 0.73 0.75 0.68 -
P/RPS 2.08 1.64 1.53 1.86 1.53 1.71 1.40 30.17%
P/EPS 14.00 15.40 19.41 16.81 18.34 23.89 26.88 -35.24%
EY 7.14 6.49 5.15 5.95 5.45 4.19 3.72 54.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 7.35 -
P/NAPS 0.48 0.51 0.49 0.45 0.44 0.47 0.43 7.60%
Price Multiplier on Announcement Date
30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 CAGR
Date 23/01/03 24/10/02 31/07/02 26/04/02 25/01/02 19/10/01 30/07/01 -
Price 0.88 0.80 0.86 1.17 0.74 0.64 0.81 -
P/RPS 2.04 1.44 1.53 2.86 1.55 1.46 1.67 14.25%
P/EPS 13.69 13.54 19.41 25.88 18.59 20.38 32.02 -43.21%
EY 7.31 7.39 5.15 3.86 5.38 4.91 3.12 76.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 6.17 -
P/NAPS 0.47 0.45 0.49 0.69 0.45 0.40 0.51 -5.29%

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