[CHINWEL] YoY 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- 14.59%
YoY- 124.62%
Quarter Report
Latest QR
Upcoming QR
CHINWEL's Result
CHINWEL's Financial Summary
View:
Show?
Quarter Result
31/03/06 31/03/05 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
Revenue 71,479 0 58,740 71,265 42,998 36,768 36,766 13.95%
PBT 5,392 0 7,951 9,414 4,352 4,933 5,941 -1.88%
Tax -1,452 0 -2,400 -1,750 -940 -869 -1,308 2.07%
NP 3,940 0 5,551 7,664 3,412 4,064 4,633 -3.13%
-
NP to SH 4,178 0 5,551 7,664 3,412 4,064 4,633 -2.01%
-
Tax Rate 26.93% - 30.18% 18.59% 21.60% 17.62% 22.02% -
Total Cost 67,539 0 53,189 63,601 39,586 32,704 32,133 15.72%
-
Net Worth 248,495 0 233,196 208,537 166,461 152,849 144,837 11.19%
Dividend
31/03/06 31/03/05 28/02/05 29/02/04 28/02/03 28/02/02 28/02/01 CAGR
Div - - - 8,468 - - - -
Div Payout % - - - 110.50% - - - -
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 248,495 0 233,196 208,537 166,461 152,849 144,837 11.19%
NOSH 273,071 270,780 270,780 105,856 91,967 89,911 89,961 24.38%
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 5.51% 0.00% 9.45% 10.75% 7.94% 11.05% 12.60% -
ROE 1.68% 0.00% 2.38% 3.68% 2.05% 2.66% 3.20% -
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 26.18 0.00 21.69 67.32 46.75 40.89 40.87 -8.38%
EPS 1.53 0.00 2.05 7.24 3.71 4.52 5.15 -21.22%
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 23.86 0.00 19.61 23.79 14.36 12.28 12.27 13.96%
EPS 1.39 0.00 1.85 2.56 1.14 1.36 1.55 -2.11%
DPS 0.00 0.00 0.00 2.83 0.00 0.00 0.00 -
NAPS 0.8296 0.00 0.7785 0.6962 0.5557 0.5103 0.4835 11.19%
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 4.55 0.00 6.96 3.45 1.73 1.86 1.96 18.00%
P/EPS 77.78 0.00 73.66 32.04 21.83 16.81 15.53 37.25%
EY 1.29 0.00 1.36 3.12 4.58 5.95 6.44 -27.09%
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 4.74 0.00 6.41 3.30 1.78 2.86 1.64 23.19%
P/EPS 81.05 0.00 67.80 30.66 22.37 25.88 13.01 43.27%
EY 1.23 0.00 1.47 3.26 4.47 3.86 7.69 -30.25%
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