[CHINWEL] QoQ TTM 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- -4.27%
YoY- -35.02%
Quarter Report
Latest QR
Upcoming QR
CHINWEL's Result
CHINWEL's Financial Summary
View:
Show?
TTM Result
30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 31/08/01 31/05/01 CAGR
Revenue 177,638 181,147 169,925 163,010 163,008 169,669 175,010 0.99%
PBT 24,687 22,378 19,347 16,147 17,155 17,963 19,527 16.90%
Tax -5,344 -5,342 -4,889 -3,406 -3,845 -3,487 -3,600 30.09%
NP 19,343 17,036 14,458 12,741 13,310 14,476 15,927 13.81%
-
NP to SH 19,343 17,036 14,458 12,741 13,310 14,476 15,927 13.81%
-
Tax Rate 21.65% 23.87% 25.27% 21.09% 22.41% 19.41% 18.44% -
Total Cost 158,295 164,111 155,467 150,269 149,698 155,193 159,083 -0.33%
-
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 4,494 4,494 4,494 -
Div Payout % - - - 35.27% 33.76% 31.04% 28.22% -
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 10.89% 9.40% 8.51% 7.82% 8.17% 8.53% 9.10% -
ROE 11.36% 10.41% 9.07% 8.34% 8.97% 10.00% 11.22% -
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 194.02 198.22 188.62 181.30 181.22 188.72 194.71 -0.23%
EPS 21.13 18.64 16.05 14.17 14.80 16.10 17.72 12.43%
DPS 0.00 0.00 0.00 5.00 5.00 5.00 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 59.30 60.48 56.73 54.42 54.42 56.64 58.43 0.98%
EPS 6.46 5.69 4.83 4.25 4.44 4.83 5.32 13.80%
DPS 0.00 0.00 0.00 1.50 1.50 1.50 1.50 -
NAPS 0.5685 0.5461 0.5324 0.5103 0.4955 0.4832 0.4741 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 0.46 0.46 0.46 0.42 0.40 0.40 0.35 19.96%
P/EPS 4.26 4.88 5.36 5.36 4.93 4.66 3.84 7.15%
EY 23.47 20.49 18.66 18.65 20.27 21.47 26.06 -6.73%
DY 0.00 0.00 0.00 6.58 6.85 6.67 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 0.45 0.40 0.46 0.65 0.41 0.34 0.42 4.70%
P/EPS 4.17 4.29 5.36 8.26 5.00 3.97 4.57 -5.91%
EY 24.01 23.30 18.66 12.11 20.00 25.16 21.88 6.38%
DY 0.00 0.00 0.00 4.27 6.76 7.81 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