[CHINWEL] QoQ Quarter Result on 31-Dec-2006 [#2]

Stock
[CHINWEL] CHIN WELL HOLDINGS BHD
Announcement Date
22-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Dec-2006 [#2]
Profit Trend
QoQ- 3.24%
YoY- 10.73%
Quarter Report
Latest QR
Upcoming QR
CHINWEL's Result
CHINWEL's Financial Summary
View:
Show?
Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 115,528 115,110 96,838 89,103 88,744 78,503 71,479 37.68%
PBT 5,387 -1,680 7,196 6,329 6,492 -3,499 5,392 -0.06%
Tax -2,864 3,135 -3,608 -2,207 -2,134 -1,480 -1,452 57.21%
NP 2,523 1,455 3,588 4,122 4,358 -4,979 3,940 -25.68%
-
NP to SH 4,587 3,715 4,426 4,841 4,689 -2,202 4,178 6.41%
-
Tax Rate 53.17% - 50.14% 34.87% 32.87% - 26.93% -
Total Cost 113,005 113,655 93,250 84,981 84,386 83,482 67,539 40.89%
-
Net Worth 253,923 251,308 251,353 255,648 250,806 244,666 248,495 1.44%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - 8,194 - - - 8,155 - -
Div Payout % - 220.59% - - - 0.00% - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 253,923 251,308 251,353 255,648 250,806 244,666 248,495 1.44%
NOSH 273,035 273,161 273,209 271,966 272,616 271,851 273,071 -0.00%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 2.18% 1.26% 3.71% 4.63% 4.91% -6.34% 5.51% -
ROE 1.81% 1.48% 1.76% 1.89% 1.87% -0.90% 1.68% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 42.31 42.14 35.44 32.76 32.55 28.88 26.18 37.67%
EPS 1.68 1.36 1.62 1.78 1.72 -0.81 1.53 6.42%
DPS 0.00 3.00 0.00 0.00 0.00 3.00 0.00 -
NAPS 0.93 0.92 0.92 0.94 0.92 0.90 0.91 1.45%
Adjusted Per Share Value based on latest NOSH - 271,966
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 40.28 40.13 33.76 31.06 30.94 27.37 24.92 37.68%
EPS 1.60 1.30 1.54 1.69 1.63 -0.77 1.46 6.28%
DPS 0.00 2.86 0.00 0.00 0.00 2.84 0.00 -
NAPS 0.8853 0.8762 0.8763 0.8913 0.8744 0.853 0.8663 1.45%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 1.04 1.60 1.42 1.29 1.26 1.40 1.19 -
P/RPS 2.46 3.80 4.01 3.94 3.87 4.85 4.55 -33.60%
P/EPS 61.90 117.65 87.65 72.47 73.26 -172.84 77.78 -14.11%
EY 1.62 0.85 1.14 1.38 1.37 -0.58 1.29 16.38%
DY 0.00 1.87 0.00 0.00 0.00 2.14 0.00 -
P/NAPS 1.12 1.74 1.54 1.37 1.37 1.56 1.31 -9.91%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 22/11/07 22/08/07 23/05/07 22/02/07 21/11/06 06/09/06 31/05/06 -
Price 1.17 1.27 1.56 1.69 1.27 1.27 1.24 -
P/RPS 2.77 3.01 4.40 5.16 3.90 4.40 4.74 -30.07%
P/EPS 69.64 93.38 96.30 94.94 73.84 -156.79 81.05 -9.61%
EY 1.44 1.07 1.04 1.05 1.35 -0.64 1.23 11.06%
DY 0.00 2.36 0.00 0.00 0.00 2.36 0.00 -
P/NAPS 1.26 1.38 1.70 1.80 1.38 1.41 1.36 -4.95%

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