[CHINWEL] QoQ Cumulative Quarter Result on 31-May-2005 [#4]

Stock
[CHINWEL] CHIN WELL HOLDINGS BHD
Announcement Date
25-Jul-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2005
Quarter
31-May-2005 [#4]
Profit Trend
QoQ--%
YoY- 24.31%
Quarter Report
Latest QR
Upcoming QR
CHINWEL's Result
CHINWEL's Financial Summary
View:
Show?
Cumulative Result
31/12/05 30/09/05 30/06/05 31/05/05 31/03/05 28/02/05 31/12/04 CAGR
Revenue 153,551 89,128 0 277,540 0 206,140 0 -
PBT 19,668 13,531 0 45,319 0 36,637 0 -
Tax -5,365 -3,600 0 -10,875 0 -8,500 0 -
NP 14,303 9,931 0 34,444 0 28,137 0 -
-
NP to SH 14,303 9,931 0 34,444 0 28,137 0 -
-
Tax Rate 27.28% 26.61% - 24.00% - 23.20% - -
Total Cost 139,248 79,197 0 243,096 0 178,003 0 -
-
Net Worth 282,966 248,844 238,479 239,644 0 233,220 0 -
Dividend
31/12/05 30/09/05 30/06/05 31/05/05 31/03/05 28/02/05 31/12/04 CAGR
Div - - - 8,129 - - - -
Div Payout % - - - 23.60% - - - -
Equity
31/12/05 30/09/05 30/06/05 31/05/05 31/03/05 28/02/05 31/12/04 CAGR
Net Worth 282,966 248,844 238,479 239,644 0 233,220 0 -
NOSH 271,404 271,338 270,999 270,999 270,808 270,808 270,815 0.21%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/05/05 31/03/05 28/02/05 31/12/04 CAGR
NP Margin 9.31% 11.14% 0.00% 12.41% 0.00% 13.65% 0.00% -
ROE 5.05% 3.99% 0.00% 14.37% 0.00% 12.06% 0.00% -
Per Share
31/12/05 30/09/05 30/06/05 31/05/05 31/03/05 28/02/05 31/12/04 CAGR
RPS 56.58 32.85 0.00 102.41 0.00 76.12 0.00 -
EPS 5.27 3.66 0.00 12.71 0.00 10.39 0.00 -
DPS 0.00 0.00 0.00 3.00 0.00 0.00 0.00 -
NAPS 1.0426 0.9171 0.88 0.8843 0.00 0.8612 0.00 -
Adjusted Per Share Value based on latest NOSH - 270,686
31/12/05 30/09/05 30/06/05 31/05/05 31/03/05 28/02/05 31/12/04 CAGR
RPS 51.26 29.76 0.00 92.66 0.00 68.82 0.00 -
EPS 4.78 3.32 0.00 11.50 0.00 9.39 0.00 -
DPS 0.00 0.00 0.00 2.71 0.00 0.00 0.00 -
NAPS 0.9447 0.8308 0.7962 0.8001 0.00 0.7786 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/05/05 31/03/05 28/02/05 31/12/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/05/05 31/03/05 28/02/05 31/12/04 -
Price 0.84 0.88 1.02 1.08 1.52 1.51 1.64 -
P/RPS 1.48 2.68 0.00 1.05 0.00 1.98 0.00 -
P/EPS 15.94 24.04 0.00 8.50 0.00 14.53 0.00 -
EY 6.27 4.16 0.00 11.77 0.00 6.88 0.00 -
DY 0.00 0.00 0.00 2.78 0.00 0.00 0.00 -
P/NAPS 0.81 0.96 1.16 1.22 0.00 1.75 0.00 -
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/05/05 31/03/05 28/02/05 31/12/04 CAGR
Date 23/02/06 28/11/05 - 25/07/05 - 20/04/05 - -
Price 1.03 0.90 0.00 0.94 0.00 1.39 0.00 -
P/RPS 1.82 2.74 0.00 0.92 0.00 1.83 0.00 -
P/EPS 19.54 24.59 0.00 7.40 0.00 13.38 0.00 -
EY 5.12 4.07 0.00 13.52 0.00 7.47 0.00 -
DY 0.00 0.00 0.00 3.19 0.00 0.00 0.00 -
P/NAPS 0.99 0.98 0.00 1.06 0.00 1.61 0.00 -

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