[CHINWEL] QoQ Annualized Quarter Result on 31-Dec-2004 [#2]

Stock
[CHINWEL] CHIN WELL HOLDINGS BHD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Dec-2004 [#2]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
CHINWEL's Result
CHINWEL's Financial Summary
View:
Show?
Annualized Quarter Result
31/05/05 31/03/05 28/02/05 31/12/04 30/11/04 30/09/04 31/08/04 CAGR
Revenue 277,540 0 274,853 0 294,800 0 340,512 -23.92%
PBT 45,319 0 48,849 0 57,372 0 61,276 -33.19%
Tax -10,875 0 -11,333 0 -12,200 0 -13,600 -25.84%
NP 34,444 0 37,516 0 45,172 0 47,676 -35.25%
-
NP to SH 34,444 0 37,516 0 45,172 0 47,676 -35.25%
-
Tax Rate 24.00% - 23.20% - 21.26% - 22.19% -
Total Cost 243,096 0 237,337 0 249,628 0 292,836 -22.03%
-
Net Worth 239,644 0 233,220 0 234,471 0 224,835 8.90%
Dividend
31/05/05 31/03/05 28/02/05 31/12/04 30/11/04 30/09/04 31/08/04 CAGR
Div 8,129 - - - - - - -
Div Payout % 23.60% - - - - - - -
Equity
31/05/05 31/03/05 28/02/05 31/12/04 30/11/04 30/09/04 31/08/04 CAGR
Net Worth 239,644 0 233,220 0 234,471 0 224,835 8.90%
NOSH 270,999 270,808 270,808 270,815 270,815 270,886 270,886 0.05%
Ratio Analysis
31/05/05 31/03/05 28/02/05 31/12/04 30/11/04 30/09/04 31/08/04 CAGR
NP Margin 12.41% 0.00% 13.65% 0.00% 15.32% 0.00% 14.00% -
ROE 14.37% 0.00% 16.09% 0.00% 19.27% 0.00% 21.20% -
Per Share
31/05/05 31/03/05 28/02/05 31/12/04 30/11/04 30/09/04 31/08/04 CAGR
RPS 102.41 0.00 101.49 0.00 108.86 0.00 125.70 -23.96%
EPS 12.71 0.00 13.85 0.00 16.68 0.00 17.60 -35.28%
DPS 3.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8843 0.00 0.8612 0.00 0.8658 0.00 0.83 8.84%
Adjusted Per Share Value based on latest NOSH - 270,710
31/05/05 31/03/05 28/02/05 31/12/04 30/11/04 30/09/04 31/08/04 CAGR
RPS 96.76 0.00 95.82 0.00 102.78 0.00 118.71 -23.91%
EPS 12.01 0.00 13.08 0.00 15.75 0.00 16.62 -35.23%
DPS 2.83 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8355 0.00 0.8131 0.00 0.8175 0.00 0.7839 8.89%
Price Multiplier on Financial Quarter End Date
31/05/05 31/03/05 28/02/05 31/12/04 30/11/04 30/09/04 31/08/04 CAGR
Date 31/05/05 31/03/05 28/02/05 31/12/04 30/11/04 30/09/04 30/08/04 -
Price 1.08 1.52 1.51 1.64 1.60 1.58 1.47 -
P/RPS 1.05 0.00 1.49 0.00 1.47 0.00 1.17 -13.47%
P/EPS 8.50 0.00 10.90 0.00 9.59 0.00 8.35 2.40%
EY 11.77 0.00 9.17 0.00 10.43 0.00 11.97 -2.22%
DY 2.78 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.22 0.00 1.75 0.00 1.85 0.00 1.77 -39.19%
Price Multiplier on Announcement Date
31/05/05 31/03/05 28/02/05 31/12/04 30/11/04 30/09/04 31/08/04 CAGR
Date 25/07/05 - 20/04/05 - 19/01/05 - 22/10/04 -
Price 0.94 0.00 1.39 0.00 1.62 0.00 1.60 -
P/RPS 0.92 0.00 1.37 0.00 1.49 0.00 1.27 -35.01%
P/EPS 7.40 0.00 10.03 0.00 9.71 0.00 9.09 -24.04%
EY 13.52 0.00 9.97 0.00 10.30 0.00 11.00 31.75%
DY 3.19 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 0.00 1.61 0.00 1.87 0.00 1.93 -55.12%

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