[CHINWEL] QoQ Annualized Quarter Result on 31-Mar-2008 [#3]

Stock
[CHINWEL] CHIN WELL HOLDINGS BHD
Announcement Date
22-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Mar-2008 [#3]
Profit Trend
QoQ- 60.18%
YoY- 0.87%
Quarter Report
Latest QR
Upcoming QR
CHINWEL's Result
CHINWEL's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 468,500 587,360 499,598 475,492 468,096 462,112 389,799 12.98%
PBT -16,328 60,016 34,521 23,526 15,500 21,548 18,046 -
Tax -5,960 -21,912 -11,906 -10,157 -10,920 -11,456 -5,032 11.88%
NP -22,288 38,104 22,615 13,369 4,580 10,092 13,014 -
-
NP to SH -18,280 33,760 27,068 18,769 11,718 18,348 17,330 -
-
Tax Rate - 36.51% 34.49% 43.17% 70.45% 53.17% 27.88% -
Total Cost 490,788 549,256 476,983 462,122 463,516 452,020 376,785 19.17%
-
Net Worth 256,465 277,703 264,482 250,499 256,160 253,923 250,884 1.47%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - - - - - 8,181 -
Div Payout % - - - - - - 47.21% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 256,465 277,703 264,482 250,499 256,160 253,923 250,884 1.47%
NOSH 272,835 272,258 272,662 272,282 272,511 273,035 272,700 0.03%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin -4.76% 6.49% 4.53% 2.81% 0.98% 2.18% 3.34% -
ROE -7.13% 12.16% 10.23% 7.49% 4.57% 7.23% 6.91% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 171.71 215.74 183.23 174.63 171.77 169.25 142.94 12.94%
EPS -6.70 12.40 9.93 6.89 4.30 6.72 6.36 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.00 -
NAPS 0.94 1.02 0.97 0.92 0.94 0.93 0.92 1.43%
Adjusted Per Share Value based on latest NOSH - 272,119
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 163.34 204.77 174.18 165.77 163.20 161.11 135.90 12.98%
EPS -6.37 11.77 9.44 6.54 4.09 6.40 6.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.85 -
NAPS 0.8941 0.9682 0.9221 0.8733 0.8931 0.8853 0.8747 1.46%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.68 1.05 1.08 1.04 1.11 1.04 1.60 -
P/RPS 0.40 0.49 0.59 0.60 0.65 0.61 1.12 -49.50%
P/EPS -10.15 8.47 10.88 15.09 25.81 15.48 25.18 -
EY -9.85 11.81 9.19 6.63 3.87 6.46 3.97 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.87 -
P/NAPS 0.72 1.03 1.11 1.13 1.18 1.12 1.74 -44.32%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 23/02/09 21/11/08 22/08/08 22/05/08 22/02/08 22/11/07 22/08/07 -
Price 0.85 0.75 1.05 1.01 1.01 1.17 1.27 -
P/RPS 0.50 0.35 0.57 0.58 0.59 0.69 0.89 -31.79%
P/EPS -12.69 6.05 10.58 14.65 23.49 17.41 19.98 -
EY -7.88 16.53 9.45 6.83 4.26 5.74 5.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.36 -
P/NAPS 0.90 0.74 1.08 1.10 1.07 1.26 1.38 -24.69%

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