[CHINWEL] QoQ Cumulative 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?
Cumulative Result
28/02/05 31/12/04 30/11/04 30/09/04 31/08/04 31/05/04 29/02/04 CAGR
Revenue 206,140 0 147,400 0 85,128 253,002 180,179 14.40%
PBT 36,637 0 28,686 0 15,319 34,200 25,502 43.66%
Tax -8,500 0 -6,100 0 -3,400 -6,491 -4,210 101.90%
NP 28,137 0 22,586 0 11,919 27,709 21,292 32.14%
-
NP to SH 28,137 0 22,586 0 11,919 27,709 21,292 32.14%
-
Tax Rate 23.20% - 21.26% - 22.19% 18.98% 16.51% -
Total Cost 178,003 0 124,814 0 73,209 225,293 158,887 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 8,470 -
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 12.06% 0.00% 9.63% 0.00% 5.30% 13.32% 10.21% -
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 76.12 0.00 54.43 0.00 31.43 237.85 170.18 -55.27%
EPS 10.39 0.00 8.34 0.00 4.40 26.05 20.11 -48.33%
DPS 0.00 0.00 0.00 0.00 0.00 13.00 8.00 -
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 71.87 0.00 51.39 0.00 29.68 88.21 62.82 14.40%
EPS 9.81 0.00 7.87 0.00 4.16 9.66 7.42 32.21%
DPS 0.00 0.00 0.00 0.00 0.00 4.82 2.95 -
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 1.98 0.00 2.94 0.00 4.68 0.89 1.36 45.58%
P/EPS 14.53 0.00 19.18 0.00 33.41 8.14 11.54 25.90%
EY 6.88 0.00 5.21 0.00 2.99 12.29 8.67 -20.64%
DY 0.00 0.00 0.00 0.00 0.00 6.13 3.45 -
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 1.83 0.00 2.98 0.00 5.09 0.69 1.30 40.76%
P/EPS 13.38 0.00 19.42 0.00 36.36 6.33 11.04 21.19%
EY 7.47 0.00 5.15 0.00 2.75 15.79 9.06 -17.54%
DY 0.00 0.00 0.00 0.00 0.00 7.88 3.60 -
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