[CHINWEL] QoQ TTM Result on 31-May-2004 [#4]

Stock
[CHINWEL] CHIN WELL HOLDINGS BHD
Announcement Date
23-Jul-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2004
Quarter
31-May-2004 [#4]
Profit Trend
QoQ- 9.17%
YoY- 47.47%
Quarter Report
Latest QR
Upcoming QR
CHINWEL's Result
CHINWEL's Financial Summary
View:
Show?
TTM Result
30/11/04 30/09/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
Revenue 220,224 229,216 284,082 253,002 239,913 211,646 196,311 9.61%
PBT 37,383 33,431 41,349 34,200 33,522 28,460 27,349 28.35%
Tax -8,381 -7,431 -8,661 -6,491 -8,140 -7,330 -7,020 15.20%
NP 29,002 26,000 32,688 27,709 25,382 21,130 20,329 32.81%
-
NP to SH 29,002 26,000 32,688 27,709 25,382 21,130 20,329 32.81%
-
Tax Rate 22.42% 22.23% 20.95% 18.98% 24.28% 25.76% 25.67% -
Total Cost 191,222 203,216 251,394 225,293 214,531 190,516 175,982 6.85%
-
Net Worth 234,381 0 224,835 208,047 105,856 105,322 104,675 90.37%
Dividend
30/11/04 30/09/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
Div 2,660 11,128 22,215 22,215 22,606 19,655 16,723 -76.96%
Div Payout % 9.17% 42.80% 67.96% 80.17% 89.06% 93.02% 82.26% -
Equity
30/11/04 30/09/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
Net Worth 234,381 0 224,835 208,047 105,856 105,322 104,675 90.37%
NOSH 270,710 270,886 270,886 106,417 105,856 105,322 104,675 113.59%
Ratio Analysis
30/11/04 30/09/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
NP Margin 13.17% 11.34% 11.51% 10.95% 10.58% 9.98% 10.36% -
ROE 12.37% 0.00% 14.54% 13.32% 23.98% 20.06% 19.42% -
Per Share
30/11/04 30/09/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
RPS 81.35 84.62 104.87 237.74 226.64 200.95 187.54 -48.67%
EPS 10.71 9.60 12.07 26.04 23.98 20.06 19.42 -37.83%
DPS 0.98 4.11 8.20 21.00 21.36 18.66 15.98 -89.24%
NAPS 0.8658 0.00 0.83 1.955 1.00 1.00 1.00 -10.87%
Adjusted Per Share Value based on latest NOSH - 106,417
30/11/04 30/09/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
RPS 73.52 76.52 94.84 84.47 80.10 70.66 65.54 9.61%
EPS 9.68 8.68 10.91 9.25 8.47 7.05 6.79 32.74%
DPS 0.89 3.72 7.42 7.42 7.55 6.56 5.58 -76.91%
NAPS 0.7825 0.00 0.7506 0.6946 0.3534 0.3516 0.3495 90.35%
Price Multiplier on Financial Quarter End Date
30/11/04 30/09/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
Date 30/11/04 30/09/04 30/08/04 31/05/04 27/02/04 28/11/03 29/08/03 -
Price 1.60 1.58 1.47 2.12 2.32 2.08 0.99 -
P/RPS 1.97 1.87 1.40 0.89 1.02 1.04 0.53 185.36%
P/EPS 14.93 16.46 12.18 8.14 9.68 10.37 5.10 135.81%
EY 6.70 6.07 8.21 12.28 10.34 9.65 19.62 -57.60%
DY 0.61 2.60 5.58 9.91 9.20 8.97 16.14 -92.69%
P/NAPS 1.85 0.00 1.77 1.08 2.32 2.08 0.99 64.76%
Price Multiplier on Announcement Date
30/11/04 30/09/04 31/08/04 31/05/04 29/02/04 30/11/03 31/08/03 CAGR
Date - - 22/10/04 23/07/04 26/04/04 30/01/04 23/10/03 -
Price 0.00 0.00 1.60 1.65 2.22 2.22 1.80 -
P/RPS 0.00 0.00 1.53 0.69 0.98 1.10 0.96 -
P/EPS 0.00 0.00 13.26 6.34 9.26 11.07 9.27 -
EY 0.00 0.00 7.54 15.78 10.80 9.04 10.79 -
DY 0.00 0.00 5.13 12.73 9.62 8.41 8.88 -
P/NAPS 0.00 0.00 1.93 0.84 2.22 2.22 1.80 -

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