[CHINWEL] QoQ TTM Result on 31-Aug-2002 [#1]

Stock
[CHINWEL] CHIN WELL HOLDINGS BHD
Announcement Date
24-Oct-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2003
Quarter
31-Aug-2002 [#1]
Profit Trend
QoQ- 17.83%
YoY- 17.68%
Quarter Report
Latest QR
Upcoming QR
CHINWEL's Result
CHINWEL's Financial Summary
View:
Show?
TTM Result
31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 CAGR
Revenue 193,015 183,868 177,638 181,147 169,925 163,010 163,008 11.93%
PBT 25,540 24,106 24,687 22,378 19,347 16,147 17,155 30.41%
Tax -6,750 -5,415 -5,344 -5,342 -4,889 -3,406 -3,845 45.57%
NP 18,790 18,691 19,343 17,036 14,458 12,741 13,310 25.87%
-
NP to SH 18,790 18,691 19,343 17,036 14,458 12,741 13,310 25.87%
-
Tax Rate 26.43% 22.46% 21.65% 23.87% 25.27% 21.09% 22.41% -
Total Cost 174,225 165,177 158,295 164,111 155,467 150,269 149,698 10.65%
-
Net Worth 95,196 166,461 170,292 163,583 159,459 152,849 148,417 -25.64%
Dividend
31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 CAGR
Div 16,723 - - - - 4,494 4,494 140.32%
Div Payout % 89.00% - - - - 35.27% 33.76% -
Equity
31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 CAGR
Net Worth 95,196 166,461 170,292 163,583 159,459 152,849 148,417 -25.64%
NOSH 95,196 91,967 91,555 91,387 90,090 89,911 89,949 3.85%
Ratio Analysis
31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 CAGR
NP Margin 9.73% 10.17% 10.89% 9.40% 8.51% 7.82% 8.17% -
ROE 19.74% 11.23% 11.36% 10.41% 9.07% 8.34% 8.97% -
Per Share
31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 CAGR
RPS 202.75 199.93 194.02 198.22 188.62 181.30 181.22 7.77%
EPS 19.74 20.32 21.13 18.64 16.05 14.17 14.80 21.18%
DPS 17.57 0.00 0.00 0.00 0.00 5.00 5.00 131.31%
NAPS 1.00 1.81 1.86 1.79 1.77 1.70 1.65 -28.40%
Adjusted Per Share Value based on latest NOSH - 91,387
31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 CAGR
RPS 64.44 61.38 59.30 60.48 56.73 54.42 54.42 11.93%
EPS 6.27 6.24 6.46 5.69 4.83 4.25 4.44 25.89%
DPS 5.58 0.00 0.00 0.00 0.00 1.50 1.50 140.27%
NAPS 0.3178 0.5557 0.5685 0.5461 0.5324 0.5103 0.4955 -25.64%
Price Multiplier on Financial Quarter End Date
31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 CAGR
Date 30/05/03 28/02/03 29/11/02 30/08/02 31/05/02 28/02/02 30/11/01 -
Price 0.88 0.81 0.90 0.91 0.86 0.76 0.73 -
P/RPS 0.43 0.41 0.46 0.46 0.46 0.42 0.40 4.94%
P/EPS 4.46 3.99 4.26 4.88 5.36 5.36 4.93 -6.46%
EY 22.43 25.09 23.47 20.49 18.66 18.65 20.27 6.99%
DY 19.96 0.00 0.00 0.00 0.00 6.58 6.85 104.14%
P/NAPS 0.88 0.45 0.48 0.51 0.49 0.45 0.44 58.80%
Price Multiplier on Announcement Date
31/05/03 28/02/03 30/11/02 31/08/02 31/05/02 28/02/02 30/11/01 CAGR
Date 25/07/03 25/04/03 23/01/03 24/10/02 31/07/02 26/04/02 25/01/02 -
Price 0.95 0.83 0.88 0.80 0.86 1.17 0.74 -
P/RPS 0.47 0.42 0.45 0.40 0.46 0.65 0.41 9.54%
P/EPS 4.81 4.08 4.17 4.29 5.36 8.26 5.00 -2.55%
EY 20.78 24.49 24.01 23.30 18.66 12.11 20.00 2.58%
DY 18.49 0.00 0.00 0.00 0.00 4.27 6.76 95.70%
P/NAPS 0.95 0.46 0.47 0.45 0.49 0.69 0.45 64.64%

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