[CHINWEL] QoQ Cumulative Quarter Result on 31-Dec-2005 [#2]

Stock
[CHINWEL] CHIN WELL HOLDINGS BHD
Announcement Date
23-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Dec-2005 [#2]
Profit Trend
QoQ- 44.02%
YoY--%
Quarter Report
Latest QR
Upcoming QR
CHINWEL's Result
CHINWEL's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/05/05 CAGR
Revenue 88,744 303,533 225,030 153,551 89,128 0 277,540 -57.45%
PBT 6,492 21,561 25,060 19,668 13,531 0 45,319 -76.69%
Tax -2,134 -8,297 -6,817 -5,365 -3,600 0 -10,875 -70.49%
NP 4,358 13,264 18,243 14,303 9,931 0 34,444 -78.76%
-
NP to SH 4,689 16,279 18,481 14,303 9,931 0 34,444 -77.56%
-
Tax Rate 32.87% 38.48% 27.20% 27.28% 26.61% - 24.00% -
Total Cost 84,386 290,269 206,787 139,248 79,197 0 243,096 -54.75%
-
Net Worth 250,806 245,001 247,319 282,966 248,844 238,479 239,644 3.47%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/05/05 CAGR
Div - 8,166 - - - - 8,129 -
Div Payout % - 50.17% - - - - 23.60% -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/05/05 CAGR
Net Worth 250,806 245,001 247,319 282,966 248,844 238,479 239,644 3.47%
NOSH 272,616 272,224 271,779 271,404 271,338 270,999 270,999 0.44%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/05/05 CAGR
NP Margin 4.91% 4.37% 8.11% 9.31% 11.14% 0.00% 12.41% -
ROE 1.87% 6.64% 7.47% 5.05% 3.99% 0.00% 14.37% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/05/05 CAGR
RPS 32.55 111.50 82.80 56.58 32.85 0.00 102.41 -57.64%
EPS 1.72 5.98 6.80 5.27 3.66 0.00 12.71 -77.66%
DPS 0.00 3.00 0.00 0.00 0.00 0.00 3.00 -
NAPS 0.92 0.90 0.91 1.0426 0.9171 0.88 0.8843 3.01%
Adjusted Per Share Value based on latest NOSH - 271,552
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/05/05 CAGR
RPS 30.94 105.82 78.45 53.53 31.07 0.00 96.76 -57.45%
EPS 1.63 5.68 6.44 4.99 3.46 0.00 12.01 -77.61%
DPS 0.00 2.85 0.00 0.00 0.00 0.00 2.83 -
NAPS 0.8744 0.8542 0.8622 0.9865 0.8676 0.8314 0.8355 3.46%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/05/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/05/05 -
Price 1.26 1.40 1.19 0.84 0.88 1.02 1.08 -
P/RPS 3.87 1.26 1.44 1.48 2.68 0.00 1.05 165.82%
P/EPS 73.26 23.41 17.50 15.94 24.04 0.00 8.50 402.46%
EY 1.37 4.27 5.71 6.27 4.16 0.00 11.77 -80.05%
DY 0.00 2.14 0.00 0.00 0.00 0.00 2.78 -
P/NAPS 1.37 1.56 1.31 0.81 0.96 1.16 1.22 9.07%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/05/05 CAGR
Date 21/11/06 06/09/06 31/05/06 23/02/06 28/11/05 - 25/07/05 -
Price 1.27 1.27 1.24 1.03 0.90 0.00 0.94 -
P/RPS 3.90 1.14 1.50 1.82 2.74 0.00 0.92 195.21%
P/EPS 73.84 21.24 18.24 19.54 24.59 0.00 7.40 460.76%
EY 1.35 4.71 5.48 5.12 4.07 0.00 13.52 -82.21%
DY 0.00 2.36 0.00 0.00 0.00 0.00 3.19 -
P/NAPS 1.38 1.41 1.36 0.99 0.98 0.00 1.06 21.86%

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