[CHINWEL] QoQ Annualized Quarter Result on 30-Sep-2008 [#1]

Stock
[CHINWEL] CHIN WELL HOLDINGS BHD
Announcement Date
21-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Sep-2008 [#1]
Profit Trend
QoQ- 24.72%
YoY- 84.0%
Quarter Report
Latest QR
Upcoming QR
CHINWEL's Result
CHINWEL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 367,818 392,505 468,500 587,360 499,598 475,492 468,096 -14.85%
PBT 8,558 1,764 -16,328 60,016 34,521 23,526 15,500 -32.72%
Tax -8,124 -8,122 -5,960 -21,912 -11,906 -10,157 -10,920 -17.91%
NP 434 -6,358 -22,288 38,104 22,615 13,369 4,580 -79.24%
-
NP to SH 2,800 -3,341 -18,280 33,760 27,068 18,769 11,718 -61.52%
-
Tax Rate 94.93% 460.43% - 36.51% 34.49% 43.17% 70.45% -
Total Cost 367,384 398,863 490,788 549,256 476,983 462,122 463,516 -14.36%
-
Net Worth 269,126 266,943 256,465 277,703 264,482 250,499 256,160 3.34%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 269,126 266,943 256,465 277,703 264,482 250,499 256,160 3.34%
NOSH 271,844 272,391 272,835 272,258 272,662 272,282 272,511 -0.16%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 0.12% -1.62% -4.76% 6.49% 4.53% 2.81% 0.98% -
ROE 1.04% -1.25% -7.13% 12.16% 10.23% 7.49% 4.57% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 135.30 144.10 171.71 215.74 183.23 174.63 171.77 -14.72%
EPS 1.03 -1.23 -6.70 12.40 9.93 6.89 4.30 -61.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.99 0.98 0.94 1.02 0.97 0.92 0.94 3.51%
Adjusted Per Share Value based on latest NOSH - 272,258
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 122.80 131.04 156.41 196.09 166.79 158.74 156.28 -14.86%
EPS 0.93 -1.12 -6.10 11.27 9.04 6.27 3.91 -61.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8985 0.8912 0.8562 0.9271 0.883 0.8363 0.8552 3.35%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 1.17 0.80 0.68 1.05 1.08 1.04 1.11 -
P/RPS 0.86 0.56 0.40 0.49 0.59 0.60 0.65 20.53%
P/EPS 113.59 -65.22 -10.15 8.47 10.88 15.09 25.81 168.79%
EY 0.88 -1.53 -9.85 11.81 9.19 6.63 3.87 -62.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.18 0.82 0.72 1.03 1.11 1.13 1.18 0.00%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 26/08/09 21/05/09 23/02/09 21/11/08 22/08/08 22/05/08 22/02/08 -
Price 1.11 1.18 0.85 0.75 1.05 1.01 1.01 -
P/RPS 0.82 0.82 0.50 0.35 0.57 0.58 0.59 24.56%
P/EPS 107.77 -96.20 -12.69 6.05 10.58 14.65 23.49 176.36%
EY 0.93 -1.04 -7.88 16.53 9.45 6.83 4.26 -63.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 1.20 0.90 0.74 1.08 1.10 1.07 3.09%

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