[CHINWEL] QoQ TTM Result on 29-Feb-2004 [#3]

Stock
[CHINWEL] CHIN WELL HOLDINGS BHD
Announcement Date
26-Apr-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2004
Quarter
29-Feb-2004 [#3]
Profit Trend
QoQ- 20.12%
YoY- 35.8%
Quarter Report
Latest QR
Upcoming QR
CHINWEL's Result
CHINWEL's Financial Summary
View:
Show?
TTM Result
30/09/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 CAGR
Revenue 229,216 284,082 253,002 239,913 211,646 196,311 193,015 13.72%
PBT 33,431 41,349 34,200 33,522 28,460 27,349 25,540 22.30%
Tax -7,431 -8,661 -6,491 -8,140 -7,330 -7,020 -6,750 7.45%
NP 26,000 32,688 27,709 25,382 21,130 20,329 18,790 27.49%
-
NP to SH 26,000 32,688 27,709 25,382 21,130 20,329 18,790 27.49%
-
Tax Rate 22.23% 20.95% 18.98% 24.28% 25.76% 25.67% 26.43% -
Total Cost 203,216 251,394 225,293 214,531 190,516 175,982 174,225 12.20%
-
Net Worth 0 224,835 208,047 105,856 105,322 104,675 95,196 -
Dividend
30/09/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 CAGR
Div 11,128 22,215 22,215 22,606 19,655 16,723 16,723 -26.26%
Div Payout % 42.80% 67.96% 80.17% 89.06% 93.02% 82.26% 89.00% -
Equity
30/09/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 CAGR
Net Worth 0 224,835 208,047 105,856 105,322 104,675 95,196 -
NOSH 270,886 270,886 106,417 105,856 105,322 104,675 95,196 118.62%
Ratio Analysis
30/09/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 CAGR
NP Margin 11.34% 11.51% 10.95% 10.58% 9.98% 10.36% 9.73% -
ROE 0.00% 14.54% 13.32% 23.98% 20.06% 19.42% 19.74% -
Per Share
30/09/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 CAGR
RPS 84.62 104.87 237.74 226.64 200.95 187.54 202.75 -47.98%
EPS 9.60 12.07 26.04 23.98 20.06 19.42 19.74 -41.67%
DPS 4.11 8.20 21.00 21.36 18.66 15.98 17.57 -66.26%
NAPS 0.00 0.83 1.955 1.00 1.00 1.00 1.00 -
Adjusted Per Share Value based on latest NOSH - 105,856
30/09/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 CAGR
RPS 79.91 99.04 88.21 83.64 73.79 68.44 67.29 13.71%
EPS 9.06 11.40 9.66 8.85 7.37 7.09 6.55 27.46%
DPS 3.88 7.75 7.75 7.88 6.85 5.83 5.83 -26.25%
NAPS 0.00 0.7839 0.7253 0.3691 0.3672 0.3649 0.3319 -
Price Multiplier on Financial Quarter End Date
30/09/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 CAGR
Date 30/09/04 30/08/04 31/05/04 27/02/04 28/11/03 29/08/03 30/05/03 -
Price 1.58 1.47 2.12 2.32 2.08 0.99 0.88 -
P/RPS 1.87 1.40 0.89 1.02 1.04 0.53 0.43 200.24%
P/EPS 16.46 12.18 8.14 9.68 10.37 5.10 4.46 165.55%
EY 6.07 8.21 12.28 10.34 9.65 19.62 22.43 -62.37%
DY 2.60 5.58 9.91 9.20 8.97 16.14 19.96 -78.22%
P/NAPS 0.00 1.77 1.08 2.32 2.08 0.99 0.88 -
Price Multiplier on Announcement Date
30/09/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 CAGR
Date - 22/10/04 23/07/04 26/04/04 30/01/04 23/10/03 25/07/03 -
Price 0.00 1.60 1.65 2.22 2.22 1.80 0.95 -
P/RPS 0.00 1.53 0.69 0.98 1.10 0.96 0.47 -
P/EPS 0.00 13.26 6.34 9.26 11.07 9.27 4.81 -
EY 0.00 7.54 15.78 10.80 9.04 10.79 20.78 -
DY 0.00 5.13 12.73 9.62 8.41 8.88 18.49 -
P/NAPS 0.00 1.93 0.84 2.22 2.22 1.80 0.95 -

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