[CHINWEL] QoQ TTM Result on 30-Nov-2003 [#2]

Stock
[CHINWEL] CHIN WELL HOLDINGS BHD
Announcement Date
30-Jan-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2004
Quarter
30-Nov-2003 [#2]
Profit Trend
QoQ- 3.94%
YoY- 9.24%
Quarter Report
Latest QR
Upcoming QR
CHINWEL's Result
CHINWEL's Financial Summary
View:
Show?
TTM Result
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
Revenue 284,082 253,002 239,913 211,646 196,311 193,015 183,868 33.47%
PBT 41,349 34,200 33,522 28,460 27,349 25,540 24,106 43.05%
Tax -8,661 -6,491 -8,140 -7,330 -7,020 -6,750 -5,415 36.57%
NP 32,688 27,709 25,382 21,130 20,329 18,790 18,691 44.91%
-
NP to SH 32,688 27,709 25,382 21,130 20,329 18,790 18,691 44.91%
-
Tax Rate 20.95% 18.98% 24.28% 25.76% 25.67% 26.43% 22.46% -
Total Cost 251,394 225,293 214,531 190,516 175,982 174,225 165,177 32.14%
-
Net Worth 224,835 208,047 105,856 105,322 104,675 95,196 166,461 22.07%
Dividend
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
Div 22,215 22,215 22,606 19,655 16,723 16,723 - -
Div Payout % 67.96% 80.17% 89.06% 93.02% 82.26% 89.00% - -
Equity
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
Net Worth 224,835 208,047 105,856 105,322 104,675 95,196 166,461 22.07%
NOSH 270,886 106,417 105,856 105,322 104,675 95,196 91,967 104.80%
Ratio Analysis
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
NP Margin 11.51% 10.95% 10.58% 9.98% 10.36% 9.73% 10.17% -
ROE 14.54% 13.32% 23.98% 20.06% 19.42% 19.74% 11.23% -
Per Share
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
RPS 104.87 237.74 226.64 200.95 187.54 202.75 199.93 -34.83%
EPS 12.07 26.04 23.98 20.06 19.42 19.74 20.32 -29.22%
DPS 8.20 21.00 21.36 18.66 15.98 17.57 0.00 -
NAPS 0.83 1.955 1.00 1.00 1.00 1.00 1.81 -40.39%
Adjusted Per Share Value based on latest NOSH - 105,322
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
RPS 99.04 88.21 83.64 73.79 68.44 67.29 64.10 33.47%
EPS 11.40 9.66 8.85 7.37 7.09 6.55 6.52 44.88%
DPS 7.75 7.75 7.88 6.85 5.83 5.83 0.00 -
NAPS 0.7839 0.7253 0.3691 0.3672 0.3649 0.3319 0.5803 22.08%
Price Multiplier on Financial Quarter End Date
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
Date 30/08/04 31/05/04 27/02/04 28/11/03 29/08/03 30/05/03 28/02/03 -
Price 1.47 2.12 2.32 2.08 0.99 0.88 0.81 -
P/RPS 1.40 0.89 1.02 1.04 0.53 0.43 0.41 125.91%
P/EPS 12.18 8.14 9.68 10.37 5.10 4.46 3.99 109.72%
EY 8.21 12.28 10.34 9.65 19.62 22.43 25.09 -52.35%
DY 5.58 9.91 9.20 8.97 16.14 19.96 0.00 -
P/NAPS 1.77 1.08 2.32 2.08 0.99 0.88 0.45 148.14%
Price Multiplier on Announcement Date
31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 CAGR
Date 22/10/04 23/07/04 26/04/04 30/01/04 23/10/03 25/07/03 25/04/03 -
Price 1.60 1.65 2.22 2.22 1.80 0.95 0.83 -
P/RPS 1.53 0.69 0.98 1.10 0.96 0.47 0.42 135.82%
P/EPS 13.26 6.34 9.26 11.07 9.27 4.81 4.08 118.62%
EY 7.54 15.78 10.80 9.04 10.79 20.78 24.49 -54.24%
DY 5.13 12.73 9.62 8.41 8.88 18.49 0.00 -
P/NAPS 1.93 0.84 2.22 2.22 1.80 0.95 0.46 159.00%

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