[CHINWEL] YoY Cumulative Quarter 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- 56.24%
YoY- 44.83%
Quarter Report
Latest QR
Upcoming QR
CHINWEL's Result
CHINWEL's Financial Summary
View:
Show?
Cumulative Result
31/03/06 31/03/05 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
Revenue 225,030 0 206,140 180,179 133,281 119,338 131,338 11.16%
PBT 25,060 0 36,637 25,502 17,521 12,761 16,141 9.03%
Tax -6,817 0 -8,500 -4,210 -2,820 -2,294 -2,488 21.91%
NP 18,243 0 28,137 21,292 14,701 10,467 13,653 5.86%
-
NP to SH 18,481 0 28,137 21,292 14,701 10,467 13,653 6.13%
-
Tax Rate 27.20% - 23.20% 16.51% 16.09% 17.98% 15.41% -
Total Cost 206,787 0 178,003 158,887 118,580 108,871 117,685 11.71%
-
Net Worth 247,319 0 233,220 208,579 166,617 153,000 144,899 11.08%
Dividend
31/03/06 31/03/05 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
Div - - - 8,470 - - - -
Div Payout % - - - 39.78% - - - -
Equity
31/03/06 31/03/05 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
Net Worth 247,319 0 233,220 208,579 166,617 153,000 144,899 11.08%
NOSH 271,779 270,808 270,808 105,877 92,053 89,999 89,999 24.26%
Ratio Analysis
31/03/06 31/03/05 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
NP Margin 8.11% 0.00% 13.65% 11.82% 11.03% 8.77% 10.40% -
ROE 7.47% 0.00% 12.06% 10.21% 8.82% 6.84% 9.42% -
Per Share
31/03/06 31/03/05 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
RPS 82.80 0.00 76.12 170.18 144.79 132.60 145.93 -10.54%
EPS 6.80 0.00 10.39 20.11 15.97 11.63 15.17 -14.59%
DPS 0.00 0.00 0.00 8.00 0.00 0.00 0.00 -
NAPS 0.91 0.00 0.8612 1.97 1.81 1.70 1.61 -10.60%
Adjusted Per Share Value based on latest NOSH - 105,856
31/03/06 31/03/05 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
RPS 75.13 0.00 68.82 60.15 44.50 39.84 43.85 11.16%
EPS 6.17 0.00 9.39 7.11 4.91 3.49 4.56 6.12%
DPS 0.00 0.00 0.00 2.83 0.00 0.00 0.00 -
NAPS 0.8257 0.00 0.7786 0.6963 0.5563 0.5108 0.4838 11.07%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
Date 31/03/06 31/03/05 28/02/05 27/02/04 28/02/03 28/02/02 28/02/01 -
Price 1.19 1.52 1.51 2.32 0.81 0.76 0.80 -
P/RPS 1.44 0.00 1.98 1.36 0.56 0.57 0.55 20.82%
P/EPS 17.50 0.00 14.53 11.54 5.07 6.53 5.27 26.60%
EY 5.71 0.00 6.88 8.67 19.72 15.30 18.96 -21.01%
DY 0.00 0.00 0.00 3.45 0.00 0.00 0.00 -
P/NAPS 1.31 0.00 1.75 1.18 0.45 0.45 0.50 20.84%
Price Multiplier on Announcement Date
31/03/06 31/03/05 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
Date 31/05/06 - 20/04/05 26/04/04 25/04/03 26/04/02 27/04/01 -
Price 1.24 0.00 1.39 2.22 0.83 1.17 0.67 -
P/RPS 1.50 0.00 1.83 1.30 0.57 0.88 0.46 26.15%
P/EPS 18.24 0.00 13.38 11.04 5.20 10.06 4.42 32.12%
EY 5.48 0.00 7.47 9.06 19.24 9.94 22.64 -24.33%
DY 0.00 0.00 0.00 3.60 0.00 0.00 0.00 -
P/NAPS 1.36 0.00 1.61 1.13 0.46 0.69 0.42 25.97%

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