[CHINWEL] QoQ Annualized Quarter Result on 31-Dec-2007 [#2]

Stock
[CHINWEL] CHIN WELL HOLDINGS BHD
Announcement Date
22-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Dec-2007 [#2]
Profit Trend
QoQ- -36.13%
YoY- -38.52%
Quarter Report
Latest QR
Upcoming QR
CHINWEL's Result
CHINWEL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 587,360 499,598 475,492 468,096 462,112 389,799 366,246 36.89%
PBT 60,016 34,521 23,526 15,500 21,548 18,046 26,689 71.38%
Tax -21,912 -11,906 -10,157 -10,920 -11,456 -5,032 -10,598 62.08%
NP 38,104 22,615 13,369 4,580 10,092 13,014 16,090 77.38%
-
NP to SH 33,760 27,068 18,769 11,718 18,348 17,330 18,608 48.59%
-
Tax Rate 36.51% 34.49% 43.17% 70.45% 53.17% 27.88% 39.71% -
Total Cost 549,256 476,983 462,122 463,516 452,020 376,785 350,156 34.89%
-
Net Worth 277,703 264,482 250,499 256,160 253,923 250,884 250,771 7.01%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - - - 8,181 - -
Div Payout % - - - - - 47.21% - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 277,703 264,482 250,499 256,160 253,923 250,884 250,771 7.01%
NOSH 272,258 272,662 272,282 272,511 273,035 272,700 272,578 -0.07%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 6.49% 4.53% 2.81% 0.98% 2.18% 3.34% 4.39% -
ROE 12.16% 10.23% 7.49% 4.57% 7.23% 6.91% 7.42% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 215.74 183.23 174.63 171.77 169.25 142.94 134.36 37.00%
EPS 12.40 9.93 6.89 4.30 6.72 6.36 6.83 48.66%
DPS 0.00 0.00 0.00 0.00 0.00 3.00 0.00 -
NAPS 1.02 0.97 0.92 0.94 0.93 0.92 0.92 7.10%
Adjusted Per Share Value based on latest NOSH - 270,638
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 204.77 174.18 165.77 163.20 161.11 135.90 127.69 36.88%
EPS 11.77 9.44 6.54 4.09 6.40 6.04 6.49 48.55%
DPS 0.00 0.00 0.00 0.00 0.00 2.85 0.00 -
NAPS 0.9682 0.9221 0.8733 0.8931 0.8853 0.8747 0.8743 7.01%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 1.05 1.08 1.04 1.11 1.04 1.60 1.42 -
P/RPS 0.49 0.59 0.60 0.65 0.61 1.12 1.06 -40.13%
P/EPS 8.47 10.88 15.09 25.81 15.48 25.18 20.80 -44.97%
EY 11.81 9.19 6.63 3.87 6.46 3.97 4.81 81.70%
DY 0.00 0.00 0.00 0.00 0.00 1.87 0.00 -
P/NAPS 1.03 1.11 1.13 1.18 1.12 1.74 1.54 -23.46%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 21/11/08 22/08/08 22/05/08 22/02/08 22/11/07 22/08/07 23/05/07 -
Price 0.75 1.05 1.01 1.01 1.17 1.27 1.56 -
P/RPS 0.35 0.57 0.58 0.59 0.69 0.89 1.16 -54.91%
P/EPS 6.05 10.58 14.65 23.49 17.41 19.98 22.85 -58.66%
EY 16.53 9.45 6.83 4.26 5.74 5.00 4.38 141.81%
DY 0.00 0.00 0.00 0.00 0.00 2.36 0.00 -
P/NAPS 0.74 1.08 1.10 1.07 1.26 1.38 1.70 -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