[CHINWEL] YoY Quarter Result on 31-May-2002 [#4]

Announcement Date
31-Jul-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2002
Quarter
31-May-2002 [#4]
Profit Trend
QoQ- -1.8%
YoY- 75.51%
View:
Show?
Quarter Result
31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 31/05/00 31/05/99 CAGR
Revenue 71,400 72,823 59,734 50,587 43,672 46,664 0 -100.00%
PBT 8,682 8,698 8,020 6,586 3,386 7,046 0 -100.00%
Tax -2,375 -2,281 -3,930 -2,595 -1,112 -1,091 0 -100.00%
NP 6,307 6,417 4,090 3,991 2,274 5,955 0 -100.00%
-
NP to SH 6,307 6,417 4,090 3,991 2,274 5,955 0 -100.00%
-
Tax Rate 27.36% 26.22% 49.00% 39.40% 32.84% 15.48% - -
Total Cost 65,093 66,406 55,644 46,596 41,398 40,709 0 -100.00%
-
Net Worth 239,368 208,047 95,196 159,459 142,012 130,434 0 -100.00%
Dividend
31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 31/05/00 31/05/99 CAGR
Div 8,120 5,320 5,711 - 4,494 4,497 - -100.00%
Div Payout % 128.76% 82.92% 139.65% - 197.63% 75.53% - -
Equity
31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 31/05/00 31/05/99 CAGR
Net Worth 239,368 208,047 95,196 159,459 142,012 130,434 0 -100.00%
NOSH 270,686 106,417 95,196 90,090 89,881 89,954 0 -100.00%
Ratio Analysis
31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 31/05/00 31/05/99 CAGR
NP Margin 8.83% 8.81% 6.85% 7.89% 5.21% 12.76% 0.00% -
ROE 2.63% 3.08% 4.30% 2.50% 1.60% 4.57% 0.00% -
Per Share
31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 31/05/00 31/05/99 CAGR
RPS 26.38 68.43 62.75 56.15 48.59 51.88 0.00 -100.00%
EPS 2.33 6.03 3.85 4.43 2.53 6.62 0.00 -100.00%
DPS 3.00 5.00 6.00 0.00 5.00 5.00 0.00 -100.00%
NAPS 0.8843 1.955 1.00 1.77 1.58 1.45 1.30 0.41%
Adjusted Per Share Value based on latest NOSH - 90,090
31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 31/05/00 31/05/99 CAGR
RPS 23.84 24.31 19.94 16.89 14.58 15.58 0.00 -100.00%
EPS 2.11 2.14 1.37 1.33 0.76 1.99 0.00 -100.00%
DPS 2.71 1.78 1.91 0.00 1.50 1.50 0.00 -100.00%
NAPS 0.7991 0.6946 0.3178 0.5324 0.4741 0.4355 1.30 0.51%
Price Multiplier on Financial Quarter End Date
31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 31/05/00 31/05/99 CAGR
Date 31/05/05 31/05/04 30/05/03 31/05/02 31/05/01 31/05/00 - -
Price 1.08 2.12 0.88 0.86 0.68 1.51 0.00 -
P/RPS 4.09 3.10 1.40 1.53 1.40 2.91 0.00 -100.00%
P/EPS 46.35 35.16 20.48 19.41 26.88 22.81 0.00 -100.00%
EY 2.16 2.84 4.88 5.15 3.72 4.38 0.00 -100.00%
DY 2.78 2.36 6.82 0.00 7.35 3.31 0.00 -100.00%
P/NAPS 1.22 1.08 0.88 0.49 0.43 1.04 0.00 -100.00%
Price Multiplier on Announcement Date
31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 31/05/00 31/05/99 CAGR
Date 25/07/05 23/07/04 25/07/03 31/07/02 30/07/01 24/07/00 - -
Price 0.94 1.65 0.95 0.86 0.81 1.37 0.00 -
P/RPS 3.56 2.41 1.51 1.53 1.67 2.64 0.00 -100.00%
P/EPS 40.34 27.36 22.11 19.41 32.02 20.69 0.00 -100.00%
EY 2.48 3.65 4.52 5.15 3.12 4.83 0.00 -100.00%
DY 3.19 3.03 6.32 0.00 6.17 3.65 0.00 -100.00%
P/NAPS 1.06 0.84 0.95 0.49 0.51 0.94 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