[CHINWEL] QoQ Cumulative Quarter Result on 31-Mar-2007 [#3]

Stock
[CHINWEL] CHIN WELL HOLDINGS BHD
Announcement Date
23-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Mar-2007 [#3]
Profit Trend
QoQ- 46.44%
YoY- -24.48%
Quarter Report
Latest QR
Upcoming QR
CHINWEL's Result
CHINWEL's Financial Summary
View:
Show?
Cumulative Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 234,048 115,528 389,799 274,685 177,847 88,744 303,533 -15.87%
PBT 7,750 5,387 18,046 20,017 12,821 6,492 21,561 -49.35%
Tax -5,460 -2,864 -5,032 -7,949 -4,341 -2,134 -8,297 -24.28%
NP 2,290 2,523 13,014 12,068 8,480 4,358 13,264 -68.89%
-
NP to SH 5,859 4,587 17,330 13,956 9,530 4,689 16,279 -49.30%
-
Tax Rate 70.45% 53.17% 27.88% 39.71% 33.86% 32.87% 38.48% -
Total Cost 231,758 113,005 376,785 262,617 169,367 84,386 290,269 -13.90%
-
Net Worth 256,160 253,923 250,884 250,771 255,948 250,806 245,001 3.00%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - 8,181 - - - 8,166 -
Div Payout % - - 47.21% - - - 50.17% -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 256,160 253,923 250,884 250,771 255,948 250,806 245,001 3.00%
NOSH 272,511 273,035 272,700 272,578 272,285 272,616 272,224 0.07%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 0.98% 2.18% 3.34% 4.39% 4.77% 4.91% 4.37% -
ROE 2.29% 1.81% 6.91% 5.57% 3.72% 1.87% 6.64% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 85.89 42.31 142.94 100.77 65.32 32.55 111.50 -15.92%
EPS 2.15 1.68 6.36 5.12 3.50 1.72 5.98 -49.34%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 3.00 -
NAPS 0.94 0.93 0.92 0.92 0.94 0.92 0.90 2.93%
Adjusted Per Share Value based on latest NOSH - 273,209
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 81.60 40.28 135.90 95.77 62.00 30.94 105.82 -15.86%
EPS 2.04 1.60 6.04 4.87 3.32 1.63 5.68 -49.37%
DPS 0.00 0.00 2.85 0.00 0.00 0.00 2.85 -
NAPS 0.8931 0.8853 0.8747 0.8743 0.8923 0.8744 0.8542 3.00%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 1.11 1.04 1.60 1.42 1.29 1.26 1.40 -
P/RPS 1.29 2.46 1.12 1.41 1.98 3.87 1.26 1.57%
P/EPS 51.63 61.90 25.18 27.73 36.86 73.26 23.41 69.19%
EY 1.94 1.62 3.97 3.61 2.71 1.37 4.27 -40.81%
DY 0.00 0.00 1.87 0.00 0.00 0.00 2.14 -
P/NAPS 1.18 1.12 1.74 1.54 1.37 1.37 1.56 -16.93%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 22/02/08 22/11/07 22/08/07 23/05/07 22/02/07 21/11/06 06/09/06 -
Price 1.01 1.17 1.27 1.56 1.69 1.27 1.27 -
P/RPS 1.18 2.77 0.89 1.55 2.59 3.90 1.14 2.31%
P/EPS 46.98 69.64 19.98 30.47 48.29 73.84 21.24 69.51%
EY 2.13 1.44 5.00 3.28 2.07 1.35 4.71 -40.99%
DY 0.00 0.00 2.36 0.00 0.00 0.00 2.36 -
P/NAPS 1.07 1.26 1.38 1.70 1.80 1.38 1.41 -16.76%

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