[CHINWEL] QoQ Annualized Quarter Result on 30-Sep-2004 [#1]

Stock
[CHINWEL] CHIN WELL HOLDINGS BHD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Sep-2004 [#1]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
CHINWEL's Result
CHINWEL's Financial Summary
View:
Show?
Annualized Quarter Result
28/02/05 31/12/04 30/11/04 30/09/04 31/08/04 31/05/04 29/02/04 CAGR
Revenue 274,853 0 294,800 0 340,512 253,002 240,238 14.40%
PBT 48,849 0 57,372 0 61,276 34,200 34,002 43.66%
Tax -11,333 0 -12,200 0 -13,600 -6,491 -5,613 101.90%
NP 37,516 0 45,172 0 47,676 27,709 28,389 32.14%
-
NP to SH 37,516 0 45,172 0 47,676 27,709 28,389 32.14%
-
Tax Rate 23.20% - 21.26% - 22.19% 18.98% 16.51% -
Total Cost 237,337 0 249,628 0 292,836 225,293 211,849 12.03%
-
Net Worth 233,220 0 234,471 0 224,835 207,950 208,579 11.81%
Dividend
28/02/05 31/12/04 30/11/04 30/09/04 31/08/04 31/05/04 29/02/04 CAGR
Div - - - - - 13,827 11,293 -
Div Payout % - - - - - 49.90% 39.78% -
Equity
28/02/05 31/12/04 30/11/04 30/09/04 31/08/04 31/05/04 29/02/04 CAGR
Net Worth 233,220 0 234,471 0 224,835 207,950 208,579 11.81%
NOSH 270,808 270,815 270,815 270,886 270,886 106,368 105,877 155.77%
Ratio Analysis
28/02/05 31/12/04 30/11/04 30/09/04 31/08/04 31/05/04 29/02/04 CAGR
NP Margin 13.65% 0.00% 15.32% 0.00% 14.00% 10.95% 11.82% -
ROE 16.09% 0.00% 19.27% 0.00% 21.20% 13.32% 13.61% -
Per Share
28/02/05 31/12/04 30/11/04 30/09/04 31/08/04 31/05/04 29/02/04 CAGR
RPS 101.49 0.00 108.86 0.00 125.70 237.85 226.90 -55.27%
EPS 13.85 0.00 16.68 0.00 17.60 26.05 26.81 -48.34%
DPS 0.00 0.00 0.00 0.00 0.00 13.00 10.67 -
NAPS 0.8612 0.00 0.8658 0.00 0.83 1.955 1.97 -56.28%
Adjusted Per Share Value based on latest NOSH - 270,886
28/02/05 31/12/04 30/11/04 30/09/04 31/08/04 31/05/04 29/02/04 CAGR
RPS 95.82 0.00 102.78 0.00 118.71 88.21 83.76 14.39%
EPS 13.08 0.00 15.75 0.00 16.62 9.66 9.90 32.12%
DPS 0.00 0.00 0.00 0.00 0.00 4.82 3.94 -
NAPS 0.8131 0.00 0.8175 0.00 0.7839 0.725 0.7272 11.81%
Price Multiplier on Financial Quarter End Date
28/02/05 31/12/04 30/11/04 30/09/04 31/08/04 31/05/04 29/02/04 CAGR
Date 28/02/05 31/12/04 30/11/04 30/09/04 30/08/04 31/05/04 27/02/04 -
Price 1.51 1.64 1.60 1.58 1.47 2.12 2.32 -
P/RPS 1.49 0.00 1.47 0.00 1.17 0.89 1.02 46.07%
P/EPS 10.90 0.00 9.59 0.00 8.35 8.14 8.65 26.01%
EY 9.17 0.00 10.43 0.00 11.97 12.29 11.56 -20.67%
DY 0.00 0.00 0.00 0.00 0.00 6.13 4.60 -
P/NAPS 1.75 0.00 1.85 0.00 1.77 1.08 1.18 48.30%
Price Multiplier on Announcement Date
28/02/05 31/12/04 30/11/04 30/09/04 31/08/04 31/05/04 29/02/04 CAGR
Date 20/04/05 - 19/01/05 - 22/10/04 23/07/04 26/04/04 -
Price 1.39 0.00 1.62 0.00 1.60 1.65 2.22 -
P/RPS 1.37 0.00 1.49 0.00 1.27 0.69 0.98 39.79%
P/EPS 10.03 0.00 9.71 0.00 9.09 6.33 8.28 21.13%
EY 9.97 0.00 10.30 0.00 11.00 15.79 12.08 -17.46%
DY 0.00 0.00 0.00 0.00 0.00 7.88 4.80 -
P/NAPS 1.61 0.00 1.87 0.00 1.93 0.84 1.13 42.47%

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