[CHINWEL] QoQ Cumulative Quarter Result on 30-Sep-2006 [#1]

Stock
[CHINWEL] CHIN WELL HOLDINGS BHD
Announcement Date
21-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Sep-2006 [#1]
Profit Trend
QoQ- -71.2%
YoY- -52.78%
Quarter Report
Latest QR
Upcoming QR
CHINWEL's Result
CHINWEL's Financial Summary
View:
Show?
Cumulative Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 389,799 274,685 177,847 88,744 303,533 225,030 153,551 86.40%
PBT 18,046 20,017 12,821 6,492 21,561 25,060 19,668 -5.59%
Tax -5,032 -7,949 -4,341 -2,134 -8,297 -6,817 -5,365 -4.19%
NP 13,014 12,068 8,480 4,358 13,264 18,243 14,303 -6.11%
-
NP to SH 17,330 13,956 9,530 4,689 16,279 18,481 14,303 13.69%
-
Tax Rate 27.88% 39.71% 33.86% 32.87% 38.48% 27.20% 27.28% -
Total Cost 376,785 262,617 169,367 84,386 290,269 206,787 139,248 94.53%
-
Net Worth 250,884 250,771 255,948 250,806 245,001 247,319 282,966 -7.72%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 8,181 - - - 8,166 - - -
Div Payout % 47.21% - - - 50.17% - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 250,884 250,771 255,948 250,806 245,001 247,319 282,966 -7.72%
NOSH 272,700 272,578 272,285 272,616 272,224 271,779 271,404 0.31%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 3.34% 4.39% 4.77% 4.91% 4.37% 8.11% 9.31% -
ROE 6.91% 5.57% 3.72% 1.87% 6.64% 7.47% 5.05% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 142.94 100.77 65.32 32.55 111.50 82.80 56.58 85.80%
EPS 6.36 5.12 3.50 1.72 5.98 6.80 5.27 13.39%
DPS 3.00 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 0.92 0.92 0.94 0.92 0.90 0.91 1.0426 -8.02%
Adjusted Per Share Value based on latest NOSH - 272,616
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 135.90 95.77 62.00 30.94 105.82 78.45 53.53 86.41%
EPS 6.04 4.87 3.32 1.63 5.68 6.44 4.99 13.61%
DPS 2.85 0.00 0.00 0.00 2.85 0.00 0.00 -
NAPS 0.8747 0.8743 0.8923 0.8744 0.8542 0.8622 0.9865 -7.72%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 1.60 1.42 1.29 1.26 1.40 1.19 0.84 -
P/RPS 1.12 1.41 1.98 3.87 1.26 1.44 1.48 -16.99%
P/EPS 25.18 27.73 36.86 73.26 23.41 17.50 15.94 35.75%
EY 3.97 3.61 2.71 1.37 4.27 5.71 6.27 -26.32%
DY 1.87 0.00 0.00 0.00 2.14 0.00 0.00 -
P/NAPS 1.74 1.54 1.37 1.37 1.56 1.31 0.81 66.71%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 22/08/07 23/05/07 22/02/07 21/11/06 06/09/06 31/05/06 23/02/06 -
Price 1.27 1.56 1.69 1.27 1.27 1.24 1.03 -
P/RPS 0.89 1.55 2.59 3.90 1.14 1.50 1.82 -38.01%
P/EPS 19.98 30.47 48.29 73.84 21.24 18.24 19.54 1.49%
EY 5.00 3.28 2.07 1.35 4.71 5.48 5.12 -1.57%
DY 2.36 0.00 0.00 0.00 2.36 0.00 0.00 -
P/NAPS 1.38 1.70 1.80 1.38 1.41 1.36 0.99 24.86%

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