[CHINWEL] QoQ Quarter Result on 28-Feb-2003 [#3]

Stock
[CHINWEL] CHIN WELL HOLDINGS BHD
Announcement Date
25-Apr-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2003
Quarter
28-Feb-2003 [#3]
Profit Trend
QoQ- -42.04%
YoY- -16.04%
Quarter Report
Latest QR
Upcoming QR
CHINWEL's Result
CHINWEL's Financial Summary
View:
Show?
Quarter Result
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
Revenue 54,866 54,048 59,734 42,998 39,531 50,752 50,587 5.55%
PBT 7,918 8,170 8,020 4,352 6,807 6,361 6,586 13.05%
Tax -1,230 -1,230 -3,930 -940 -920 -960 -2,595 -39.18%
NP 6,688 6,940 4,090 3,412 5,887 5,401 3,991 41.03%
-
NP to SH 6,688 6,940 4,090 3,412 5,887 5,401 3,991 41.03%
-
Tax Rate 15.53% 15.06% 49.00% 21.60% 13.52% 15.09% 39.40% -
Total Cost 48,178 47,108 55,644 39,586 33,644 45,351 46,596 2.24%
-
Net Worth 208,539 202,024 95,196 166,461 170,292 163,583 159,459 19.56%
Dividend
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
Div 8,425 - 5,711 - - - - -
Div Payout % 125.98% - 139.65% - - - - -
Equity
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
Net Worth 208,539 202,024 95,196 166,461 170,292 163,583 159,459 19.56%
NOSH 105,322 104,675 95,196 91,967 91,555 91,387 90,090 10.96%
Ratio Analysis
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
NP Margin 12.19% 12.84% 6.85% 7.94% 14.89% 10.64% 7.89% -
ROE 3.21% 3.44% 4.30% 2.05% 3.46% 3.30% 2.50% -
Per Share
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
RPS 52.09 51.63 62.75 46.75 43.18 55.53 56.15 -4.87%
EPS 6.35 6.63 3.85 3.71 6.43 5.91 4.43 27.10%
DPS 8.00 0.00 6.00 0.00 0.00 0.00 0.00 -
NAPS 1.98 1.93 1.00 1.81 1.86 1.79 1.77 7.75%
Adjusted Per Share Value based on latest NOSH - 91,967
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
RPS 18.32 18.04 19.94 14.36 13.20 16.94 16.89 5.56%
EPS 2.23 2.32 1.37 1.14 1.97 1.80 1.33 41.09%
DPS 2.81 0.00 1.91 0.00 0.00 0.00 0.00 -
NAPS 0.6962 0.6745 0.3178 0.5557 0.5685 0.5461 0.5324 19.56%
Price Multiplier on Financial Quarter End Date
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
Date 28/11/03 29/08/03 30/05/03 28/02/03 29/11/02 30/08/02 31/05/02 -
Price 2.08 0.99 0.88 0.81 0.90 0.91 0.86 -
P/RPS 3.99 1.92 1.40 1.73 2.08 1.64 1.53 89.35%
P/EPS 32.76 14.93 20.48 21.83 14.00 15.40 19.41 41.71%
EY 3.05 6.70 4.88 4.58 7.14 6.49 5.15 -29.45%
DY 3.85 0.00 6.82 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 0.51 0.88 0.45 0.48 0.51 0.49 66.13%
Price Multiplier on Announcement Date
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
Date 30/01/04 23/10/03 25/07/03 25/04/03 23/01/03 24/10/02 31/07/02 -
Price 2.22 1.80 0.95 0.83 0.88 0.80 0.86 -
P/RPS 4.26 3.49 1.51 1.78 2.04 1.44 1.53 97.79%
P/EPS 34.96 27.15 22.11 22.37 13.69 13.54 19.41 47.98%
EY 2.86 3.68 4.52 4.47 7.31 7.39 5.15 -32.41%
DY 3.60 0.00 6.32 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 0.93 0.95 0.46 0.47 0.45 0.49 73.43%

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