[CHINWEL] QoQ Quarter Result on 30-Sep-2007 [#1]

Stock
[CHINWEL] CHIN WELL HOLDINGS BHD
Announcement Date
22-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
30-Sep-2007 [#1]
Profit Trend
QoQ- 23.47%
YoY- -2.18%
Quarter Report
Latest QR
Upcoming QR
CHINWEL's Result
CHINWEL's Financial Summary
View:
Show?
Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 142,979 122,571 118,520 115,528 115,110 96,838 89,103 37.10%
PBT 17,283 9,895 2,363 5,387 -1,680 7,196 6,329 95.48%
Tax -4,415 -2,158 -2,596 -2,864 3,135 -3,608 -2,207 58.83%
NP 12,868 7,737 -233 2,523 1,455 3,588 4,122 113.74%
-
NP to SH 13,271 8,218 1,272 4,587 3,715 4,426 4,841 95.99%
-
Tax Rate 25.55% 21.81% 109.86% 53.17% - 50.14% 34.87% -
Total Cost 130,111 114,834 118,753 113,005 113,655 93,250 84,981 32.87%
-
Net Worth 264,329 250,349 254,399 253,923 251,308 251,353 255,648 2.25%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 8,175 - - - 8,194 - - -
Div Payout % 61.60% - - - 220.59% - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 264,329 250,349 254,399 253,923 251,308 251,353 255,648 2.25%
NOSH 272,505 272,119 270,638 273,035 273,161 273,209 271,966 0.13%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 9.00% 6.31% -0.20% 2.18% 1.26% 3.71% 4.63% -
ROE 5.02% 3.28% 0.50% 1.81% 1.48% 1.76% 1.89% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 52.47 45.04 43.79 42.31 42.14 35.44 32.76 36.93%
EPS 4.87 3.02 0.47 1.68 1.36 1.62 1.78 95.73%
DPS 3.00 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 0.97 0.92 0.94 0.93 0.92 0.92 0.94 2.11%
Adjusted Per Share Value based on latest NOSH - 273,035
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 47.73 40.92 39.57 38.57 38.43 32.33 29.75 37.08%
EPS 4.43 2.74 0.42 1.53 1.24 1.48 1.62 95.67%
DPS 2.73 0.00 0.00 0.00 2.74 0.00 0.00 -
NAPS 0.8825 0.8358 0.8493 0.8477 0.839 0.8391 0.8535 2.25%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 1.08 1.04 1.11 1.04 1.60 1.42 1.29 -
P/RPS 2.06 2.31 2.53 2.46 3.80 4.01 3.94 -35.12%
P/EPS 22.18 34.44 236.17 61.90 117.65 87.65 72.47 -54.61%
EY 4.51 2.90 0.42 1.62 0.85 1.14 1.38 120.38%
DY 2.78 0.00 0.00 0.00 1.87 0.00 0.00 -
P/NAPS 1.11 1.13 1.18 1.12 1.74 1.54 1.37 -13.10%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 22/08/08 22/05/08 22/02/08 22/11/07 22/08/07 23/05/07 22/02/07 -
Price 1.05 1.01 1.01 1.17 1.27 1.56 1.69 -
P/RPS 2.00 2.24 2.31 2.77 3.01 4.40 5.16 -46.87%
P/EPS 21.56 33.44 214.89 69.64 93.38 96.30 94.94 -62.81%
EY 4.64 2.99 0.47 1.44 1.07 1.04 1.05 169.53%
DY 2.86 0.00 0.00 0.00 2.36 0.00 0.00 -
P/NAPS 1.08 1.10 1.07 1.26 1.38 1.70 1.80 -28.88%

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