[CHINWEL] QoQ 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- -1.8%
YoY- 75.51%
Quarter Report
Latest QR
Upcoming QR
CHINWEL's Result
CHINWEL's Financial Summary
View:
Show?
Quarter Result
28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 CAGR
Revenue 42,998 39,531 50,752 50,587 36,768 43,040 39,530 5.78%
PBT 4,352 6,807 6,361 6,586 4,933 4,498 3,330 19.59%
Tax -940 -920 -960 -2,595 -869 -918 -507 51.09%
NP 3,412 5,887 5,401 3,991 4,064 3,580 2,823 13.50%
-
NP to SH 3,412 5,887 5,401 3,991 4,064 3,580 2,823 13.50%
-
Tax Rate 21.60% 13.52% 15.09% 39.40% 17.62% 20.41% 15.23% -
Total Cost 39,586 33,644 45,351 46,596 32,704 39,460 36,707 5.17%
-
Net Worth 166,461 170,292 163,583 159,459 152,849 148,417 144,746 9.79%
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 166,461 170,292 163,583 159,459 152,849 148,417 144,746 9.79%
NOSH 91,967 91,555 91,387 90,090 89,911 89,949 89,904 1.52%
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 7.94% 14.89% 10.64% 7.89% 11.05% 8.32% 7.14% -
ROE 2.05% 3.46% 3.30% 2.50% 2.66% 2.41% 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 46.75 43.18 55.53 56.15 40.89 47.85 43.97 4.18%
EPS 3.71 6.43 5.91 4.43 4.52 3.98 3.14 11.79%
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 14.99 13.78 17.69 17.64 12.82 15.01 13.78 5.78%
EPS 1.19 2.05 1.88 1.39 1.42 1.25 0.98 13.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5803 0.5937 0.5703 0.5559 0.5329 0.5174 0.5046 9.79%
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 1.73 2.08 1.64 1.53 1.86 1.53 1.71 0.78%
P/EPS 21.83 14.00 15.40 19.41 16.81 18.34 23.89 -5.85%
EY 4.58 7.14 6.49 5.15 5.95 5.45 4.19 6.13%
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 1.78 2.04 1.44 1.53 2.86 1.55 1.46 14.16%
P/EPS 22.37 13.69 13.54 19.41 25.88 18.59 20.38 6.42%
EY 4.47 7.31 7.39 5.15 3.86 5.38 4.91 -6.08%
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