[CHINWEL] QoQ TTM Result on 28-Feb-2001 [#3]

Announcement Date
27-Apr-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2001
Quarter
28-Feb-2001 [#3]
Profit Trend
QoQ- -2.6%
YoY- 55.11%
View:
Show?
TTM Result
30/11/01 31/08/01 31/05/01 28/02/01 30/11/00 31/08/00 31/05/00 CAGR
Revenue 163,008 169,669 175,010 178,002 181,666 169,881 164,647 -0.66%
PBT 17,155 17,963 19,527 23,187 22,804 22,175 22,163 -15.68%
Tax -3,845 -3,487 -3,600 -3,579 -2,672 -2,987 -3,567 5.12%
NP 13,310 14,476 15,927 19,608 20,132 19,188 18,596 -19.96%
-
NP to SH 13,310 14,476 15,927 19,608 20,132 19,188 18,596 -19.96%
-
Tax Rate 22.41% 19.41% 18.44% 15.44% 11.72% 13.47% 16.09% -
Total Cost 149,698 155,193 159,083 158,394 161,534 150,693 146,051 1.65%
-
Net Worth 148,417 144,746 142,012 144,837 140,488 134,968 130,434 8.98%
Dividend
30/11/01 31/08/01 31/05/01 28/02/01 30/11/00 31/08/00 31/05/00 CAGR
Div 4,494 4,494 4,494 4,497 4,497 4,497 4,497 -0.04%
Div Payout % 33.76% 31.04% 28.22% 22.94% 22.34% 23.44% 24.19% -
Equity
30/11/01 31/08/01 31/05/01 28/02/01 30/11/00 31/08/00 31/05/00 CAGR
Net Worth 148,417 144,746 142,012 144,837 140,488 134,968 130,434 8.98%
NOSH 89,949 89,904 89,881 89,961 90,056 89,978 89,954 -0.00%
Ratio Analysis
30/11/01 31/08/01 31/05/01 28/02/01 30/11/00 31/08/00 31/05/00 CAGR
NP Margin 8.17% 8.53% 9.10% 11.02% 11.08% 11.29% 11.29% -
ROE 8.97% 10.00% 11.22% 13.54% 14.33% 14.22% 14.26% -
Per Share
30/11/01 31/08/01 31/05/01 28/02/01 30/11/00 31/08/00 31/05/00 CAGR
RPS 181.22 188.72 194.71 197.87 201.72 188.80 183.03 -0.65%
EPS 14.80 16.10 17.72 21.80 22.35 21.32 20.67 -19.94%
DPS 5.00 5.00 5.00 5.00 5.00 5.00 5.00 0.00%
NAPS 1.65 1.61 1.58 1.61 1.56 1.50 1.45 8.98%
Adjusted Per Share Value based on latest NOSH - 89,961
30/11/01 31/08/01 31/05/01 28/02/01 30/11/00 31/08/00 31/05/00 CAGR
RPS 54.42 56.64 58.43 59.43 60.65 56.72 54.97 -0.66%
EPS 4.44 4.83 5.32 6.55 6.72 6.41 6.21 -20.02%
DPS 1.50 1.50 1.50 1.50 1.50 1.50 1.50 0.00%
NAPS 0.4955 0.4832 0.4741 0.4835 0.469 0.4506 0.4355 8.97%
Price Multiplier on Financial Quarter End Date
30/11/01 31/08/01 31/05/01 28/02/01 30/11/00 31/08/00 31/05/00 CAGR
Date 30/11/01 30/08/01 31/05/01 28/02/01 30/11/00 30/08/00 31/05/00 -
Price 0.73 0.75 0.68 0.80 1.08 1.48 1.51 -
P/RPS 0.40 0.40 0.35 0.40 0.54 0.78 0.82 -38.00%
P/EPS 4.93 4.66 3.84 3.67 4.83 6.94 7.30 -23.00%
EY 20.27 21.47 26.06 27.25 20.70 14.41 13.69 29.87%
DY 6.85 6.67 7.35 6.25 4.63 3.38 3.31 62.32%
P/NAPS 0.44 0.47 0.43 0.50 0.69 0.99 1.04 -43.61%
Price Multiplier on Announcement Date
30/11/01 31/08/01 31/05/01 28/02/01 30/11/00 31/08/00 31/05/00 CAGR
Date 25/01/02 19/10/01 30/07/01 27/04/01 18/01/01 20/10/00 24/07/00 -
Price 0.74 0.64 0.81 0.67 0.81 1.16 1.37 -
P/RPS 0.41 0.34 0.42 0.34 0.40 0.61 0.75 -33.11%
P/EPS 5.00 3.97 4.57 3.07 3.62 5.44 6.63 -17.13%
EY 20.00 25.16 21.88 32.53 27.60 18.38 15.09 20.63%
DY 6.76 7.81 6.17 7.46 6.17 4.31 3.65 50.75%
P/NAPS 0.45 0.40 0.51 0.42 0.52 0.77 0.94 -38.77%

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