[CHINWEL] YoY Quarter Result on 30-Nov-2000 [#2]

Announcement Date
18-Jan-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2001
Quarter
30-Nov-2000 [#2]
Profit Trend
QoQ- 11.04%
YoY- 24.83%
View:
Show?
Quarter Result
30/11/03 30/11/02 30/11/01 30/11/00 30/11/99 30/11/98 CAGR
Revenue 54,866 39,531 43,040 49,701 37,916 0 -100.00%
PBT 7,918 6,807 4,498 5,306 4,677 0 -100.00%
Tax -1,230 -920 -918 -560 -875 0 -100.00%
NP 6,688 5,887 3,580 4,746 3,802 0 -100.00%
-
NP to SH 6,688 5,887 3,580 4,746 3,802 0 -100.00%
-
Tax Rate 15.53% 13.52% 20.41% 10.55% 18.71% - -
Total Cost 48,178 33,644 39,460 44,955 34,114 0 -100.00%
-
Net Worth 208,539 170,292 148,417 140,488 124,330 0 -100.00%
Dividend
30/11/03 30/11/02 30/11/01 30/11/00 30/11/99 30/11/98 CAGR
Div 8,425 - - - - - -100.00%
Div Payout % 125.98% - - - - - -
Equity
30/11/03 30/11/02 30/11/01 30/11/00 30/11/99 30/11/98 CAGR
Net Worth 208,539 170,292 148,417 140,488 124,330 0 -100.00%
NOSH 105,322 91,555 89,949 90,056 90,094 0 -100.00%
Ratio Analysis
30/11/03 30/11/02 30/11/01 30/11/00 30/11/99 30/11/98 CAGR
NP Margin 12.19% 14.89% 8.32% 9.55% 10.03% 0.00% -
ROE 3.21% 3.46% 2.41% 3.38% 3.06% 0.00% -
Per Share
30/11/03 30/11/02 30/11/01 30/11/00 30/11/99 30/11/98 CAGR
RPS 52.09 43.18 47.85 55.19 42.08 0.00 -100.00%
EPS 6.35 6.43 3.98 5.27 4.22 0.00 -100.00%
DPS 8.00 0.00 0.00 0.00 0.00 0.00 -100.00%
NAPS 1.98 1.86 1.65 1.56 1.38 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 90,056
30/11/03 30/11/02 30/11/01 30/11/00 30/11/99 30/11/98 CAGR
RPS 18.32 13.20 14.37 16.59 12.66 0.00 -100.00%
EPS 2.23 1.97 1.20 1.58 1.27 0.00 -100.00%
DPS 2.81 0.00 0.00 0.00 0.00 0.00 -100.00%
NAPS 0.6962 0.5685 0.4955 0.469 0.4151 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/11/03 30/11/02 30/11/01 30/11/00 30/11/99 30/11/98 CAGR
Date 28/11/03 29/11/02 30/11/01 30/11/00 - - -
Price 2.08 0.90 0.73 1.08 0.00 0.00 -
P/RPS 3.99 2.08 1.53 1.96 0.00 0.00 -100.00%
P/EPS 32.76 14.00 18.34 20.49 0.00 0.00 -100.00%
EY 3.05 7.14 5.45 4.88 0.00 0.00 -100.00%
DY 3.85 0.00 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 1.05 0.48 0.44 0.69 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
30/11/03 30/11/02 30/11/01 30/11/00 30/11/99 30/11/98 CAGR
Date 30/01/04 23/01/03 25/01/02 18/01/01 27/01/00 - -
Price 2.22 0.88 0.74 0.81 1.27 0.00 -
P/RPS 4.26 2.04 1.55 1.47 3.02 0.00 -100.00%
P/EPS 34.96 13.69 18.59 15.37 30.09 0.00 -100.00%
EY 2.86 7.31 5.38 6.51 3.32 0.00 -100.00%
DY 3.60 0.00 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 1.12 0.47 0.45 0.52 0.92 0.00 -100.00%

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