[CHINWEL] QoQ 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- -16.27%
YoY- 56.89%
Quarter Report
Latest QR
Upcoming QR
CHINWEL's Result
CHINWEL's Financial Summary
View:
Show?
Quarter Result
30/11/04 30/09/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
Revenue 62,273 0 85,128 72,823 71,265 54,866 54,048 11.97%
PBT 13,366 0 15,319 8,698 9,414 7,918 8,170 48.16%
Tax -2,700 0 -3,400 -2,281 -1,750 -1,230 -1,230 87.37%
NP 10,666 0 11,919 6,417 7,664 6,688 6,940 40.95%
-
NP to SH 10,666 0 11,919 6,417 7,664 6,688 6,940 40.95%
-
Tax Rate 20.20% - 22.19% 26.22% 18.59% 15.53% 15.06% -
Total Cost 51,607 0 73,209 66,406 63,601 48,178 47,108 7.55%
-
Net Worth 234,381 0 224,835 208,047 208,537 208,539 202,024 12.59%
Dividend
30/11/04 30/09/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
Div - - - 5,320 8,468 8,425 - -
Div Payout % - - - 82.92% 110.50% 125.98% - -
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 234,381 0 224,835 208,047 208,537 208,539 202,024 12.59%
NOSH 270,710 270,886 270,886 106,417 105,856 105,322 104,675 113.59%
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 17.13% 0.00% 14.00% 8.81% 10.75% 12.19% 12.84% -
ROE 4.55% 0.00% 5.30% 3.08% 3.68% 3.21% 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 23.00 0.00 31.43 68.43 67.32 52.09 51.63 -47.57%
EPS 3.94 0.00 4.40 6.03 7.24 6.35 6.63 -34.00%
DPS 0.00 0.00 0.00 5.00 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 20.79 0.00 28.42 24.31 23.79 18.32 18.04 11.99%
EPS 3.56 0.00 3.98 2.14 2.56 2.23 2.32 40.77%
DPS 0.00 0.00 0.00 1.78 2.83 2.81 0.00 -
NAPS 0.7825 0.00 0.7506 0.6946 0.6962 0.6962 0.6745 12.59%
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 6.96 0.00 4.68 3.10 3.45 3.99 1.92 179.71%
P/EPS 40.61 0.00 33.41 35.16 32.04 32.76 14.93 122.37%
EY 2.46 0.00 2.99 2.84 3.12 3.05 6.70 -55.07%
DY 0.00 0.00 0.00 2.36 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 7.04 0.00 5.09 2.41 3.30 4.26 3.49 75.14%
P/EPS 41.12 0.00 36.36 27.36 30.66 34.96 27.15 39.31%
EY 2.43 0.00 2.75 3.65 3.26 2.86 3.68 -28.21%
DY 0.00 0.00 0.00 3.03 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