[CHINWEL] QoQ TTM Result on 31-Aug-2003 [#1]

Stock
[CHINWEL] CHIN WELL HOLDINGS BHD
Announcement Date
23-Oct-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2004
Quarter
31-Aug-2003 [#1]
Profit Trend
QoQ- 8.19%
YoY- 19.33%
Quarter Report
Latest QR
Upcoming QR
CHINWEL's Result
CHINWEL's Financial Summary
View:
Show?
TTM Result
31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 CAGR
Revenue 253,002 239,913 211,646 196,311 193,015 183,868 177,638 26.56%
PBT 34,200 33,522 28,460 27,349 25,540 24,106 24,687 24.24%
Tax -6,491 -8,140 -7,330 -7,020 -6,750 -5,415 -5,344 13.82%
NP 27,709 25,382 21,130 20,329 18,790 18,691 19,343 27.04%
-
NP to SH 27,709 25,382 21,130 20,329 18,790 18,691 19,343 27.04%
-
Tax Rate 18.98% 24.28% 25.76% 25.67% 26.43% 22.46% 21.65% -
Total Cost 225,293 214,531 190,516 175,982 174,225 165,177 158,295 26.50%
-
Net Worth 208,047 105,856 105,322 104,675 95,196 166,461 170,292 14.26%
Dividend
31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 CAGR
Div 22,215 22,606 19,655 16,723 16,723 - - -
Div Payout % 80.17% 89.06% 93.02% 82.26% 89.00% - - -
Equity
31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 CAGR
Net Worth 208,047 105,856 105,322 104,675 95,196 166,461 170,292 14.26%
NOSH 106,417 105,856 105,322 104,675 95,196 91,967 91,555 10.53%
Ratio Analysis
31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 CAGR
NP Margin 10.95% 10.58% 9.98% 10.36% 9.73% 10.17% 10.89% -
ROE 13.32% 23.98% 20.06% 19.42% 19.74% 11.23% 11.36% -
Per Share
31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 CAGR
RPS 237.74 226.64 200.95 187.54 202.75 199.93 194.02 14.49%
EPS 26.04 23.98 20.06 19.42 19.74 20.32 21.13 14.93%
DPS 21.00 21.36 18.66 15.98 17.57 0.00 0.00 -
NAPS 1.955 1.00 1.00 1.00 1.00 1.81 1.86 3.37%
Adjusted Per Share Value based on latest NOSH - 104,675
31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 CAGR
RPS 84.47 80.10 70.66 65.54 64.44 61.38 59.30 26.57%
EPS 9.25 8.47 7.05 6.79 6.27 6.24 6.46 27.01%
DPS 7.42 7.55 6.56 5.58 5.58 0.00 0.00 -
NAPS 0.6946 0.3534 0.3516 0.3495 0.3178 0.5557 0.5685 14.27%
Price Multiplier on Financial Quarter End Date
31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 CAGR
Date 31/05/04 27/02/04 28/11/03 29/08/03 30/05/03 28/02/03 29/11/02 -
Price 2.12 2.32 2.08 0.99 0.88 0.81 0.90 -
P/RPS 0.89 1.02 1.04 0.53 0.43 0.41 0.46 55.20%
P/EPS 8.14 9.68 10.37 5.10 4.46 3.99 4.26 53.92%
EY 12.28 10.34 9.65 19.62 22.43 25.09 23.47 -35.04%
DY 9.91 9.20 8.97 16.14 19.96 0.00 0.00 -
P/NAPS 1.08 2.32 2.08 0.99 0.88 0.45 0.48 71.62%
Price Multiplier on Announcement Date
31/05/04 29/02/04 30/11/03 31/08/03 31/05/03 28/02/03 30/11/02 CAGR
Date 23/07/04 26/04/04 30/01/04 23/10/03 25/07/03 25/04/03 23/01/03 -
Price 1.65 2.22 2.22 1.80 0.95 0.83 0.88 -
P/RPS 0.69 0.98 1.10 0.96 0.47 0.42 0.45 32.93%
P/EPS 6.34 9.26 11.07 9.27 4.81 4.08 4.17 32.18%
EY 15.78 10.80 9.04 10.79 20.78 24.49 24.01 -24.38%
DY 12.73 9.62 8.41 8.88 18.49 0.00 0.00 -
P/NAPS 0.84 2.22 2.22 1.80 0.95 0.46 0.47 47.22%

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