[CHINWEL] QoQ TTM 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- -3.37%
YoY- 46.7%
Quarter Report
Latest QR
Upcoming QR
CHINWEL's Result
CHINWEL's Financial Summary
View:
Show?
TTM Result
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
Revenue 211,646 196,311 193,015 183,868 177,638 181,147 169,925 15.74%
PBT 28,460 27,349 25,540 24,106 24,687 22,378 19,347 29.31%
Tax -7,330 -7,020 -6,750 -5,415 -5,344 -5,342 -4,889 30.96%
NP 21,130 20,329 18,790 18,691 19,343 17,036 14,458 28.75%
-
NP to SH 21,130 20,329 18,790 18,691 19,343 17,036 14,458 28.75%
-
Tax Rate 25.76% 25.67% 26.43% 22.46% 21.65% 23.87% 25.27% -
Total Cost 190,516 175,982 174,225 165,177 158,295 164,111 155,467 14.50%
-
Net Worth 105,322 104,675 95,196 166,461 170,292 163,583 159,459 -24.13%
Dividend
30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 CAGR
Div 19,655 16,723 16,723 - - - - -
Div Payout % 93.02% 82.26% 89.00% - - - - -
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 105,322 104,675 95,196 166,461 170,292 163,583 159,459 -24.13%
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 9.98% 10.36% 9.73% 10.17% 10.89% 9.40% 8.51% -
ROE 20.06% 19.42% 19.74% 11.23% 11.36% 10.41% 9.07% -
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 200.95 187.54 202.75 199.93 194.02 198.22 188.62 4.30%
EPS 20.06 19.42 19.74 20.32 21.13 18.64 16.05 16.01%
DPS 18.66 15.98 17.57 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.00 1.00 1.81 1.86 1.79 1.77 -31.63%
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 70.66 65.54 64.44 61.38 59.30 60.48 56.73 15.74%
EPS 7.05 6.79 6.27 6.24 6.46 5.69 4.83 28.64%
DPS 6.56 5.58 5.58 0.00 0.00 0.00 0.00 -
NAPS 0.3516 0.3495 0.3178 0.5557 0.5685 0.5461 0.5324 -24.14%
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 1.04 0.53 0.43 0.41 0.46 0.46 0.46 72.17%
P/EPS 10.37 5.10 4.46 3.99 4.26 4.88 5.36 55.20%
EY 9.65 19.62 22.43 25.09 23.47 20.49 18.66 -35.54%
DY 8.97 16.14 19.96 0.00 0.00 0.00 0.00 -
P/NAPS 2.08 0.99 0.88 0.45 0.48 0.51 0.49 161.93%
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 1.10 0.96 0.47 0.42 0.45 0.40 0.46 78.72%
P/EPS 11.07 9.27 4.81 4.08 4.17 4.29 5.36 62.10%
EY 9.04 10.79 20.78 24.49 24.01 23.30 18.66 -38.28%
DY 8.41 8.88 18.49 0.00 0.00 0.00 0.00 -
P/NAPS 2.22 1.80 0.95 0.46 0.47 0.45 0.49 173.55%

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