[CHINWEL] QoQ Quarter Result on 31-Dec-2007 [#2]

Stock
[CHINWEL] CHIN WELL HOLDINGS BHD
Announcement Date
22-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Dec-2007 [#2]
Profit Trend
QoQ- -72.27%
YoY- -73.72%
Quarter Report
Latest QR
Upcoming QR
CHINWEL's Result
CHINWEL's Financial Summary
View:
Show?
Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 146,840 142,979 122,571 118,520 115,528 115,110 96,838 31.88%
PBT 15,004 17,283 9,895 2,363 5,387 -1,680 7,196 62.99%
Tax -5,478 -4,415 -2,158 -2,596 -2,864 3,135 -3,608 31.99%
NP 9,526 12,868 7,737 -233 2,523 1,455 3,588 91.39%
-
NP to SH 8,440 13,271 8,218 1,272 4,587 3,715 4,426 53.59%
-
Tax Rate 36.51% 25.55% 21.81% 109.86% 53.17% - 50.14% -
Total Cost 137,314 130,111 114,834 118,753 113,005 113,655 93,250 29.34%
-
Net Worth 277,703 264,329 250,349 254,399 253,923 251,308 251,353 6.85%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - 8,175 - - - 8,194 - -
Div Payout % - 61.60% - - - 220.59% - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 277,703 264,329 250,349 254,399 253,923 251,308 251,353 6.85%
NOSH 272,258 272,505 272,119 270,638 273,035 273,161 273,209 -0.23%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 6.49% 9.00% 6.31% -0.20% 2.18% 1.26% 3.71% -
ROE 3.04% 5.02% 3.28% 0.50% 1.81% 1.48% 1.76% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 53.93 52.47 45.04 43.79 42.31 42.14 35.44 32.19%
EPS 3.10 4.87 3.02 0.47 1.68 1.36 1.62 53.95%
DPS 0.00 3.00 0.00 0.00 0.00 3.00 0.00 -
NAPS 1.02 0.97 0.92 0.94 0.93 0.92 0.92 7.10%
Adjusted Per Share Value based on latest NOSH - 270,638
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 51.19 49.85 42.73 41.32 40.28 40.13 33.76 31.88%
EPS 2.94 4.63 2.87 0.44 1.60 1.30 1.54 53.71%
DPS 0.00 2.85 0.00 0.00 0.00 2.86 0.00 -
NAPS 0.9682 0.9215 0.8728 0.8869 0.8853 0.8762 0.8763 6.85%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 1.05 1.08 1.04 1.11 1.04 1.60 1.42 -
P/RPS 1.95 2.06 2.31 2.53 2.46 3.80 4.01 -38.08%
P/EPS 33.87 22.18 34.44 236.17 61.90 117.65 87.65 -46.85%
EY 2.95 4.51 2.90 0.42 1.62 0.85 1.14 88.15%
DY 0.00 2.78 0.00 0.00 0.00 1.87 0.00 -
P/NAPS 1.03 1.11 1.13 1.18 1.12 1.74 1.54 -23.46%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 21/11/08 22/08/08 22/05/08 22/02/08 22/11/07 22/08/07 23/05/07 -
Price 0.75 1.05 1.01 1.01 1.17 1.27 1.56 -
P/RPS 1.39 2.00 2.24 2.31 2.77 3.01 4.40 -53.51%
P/EPS 24.19 21.56 33.44 214.89 69.64 93.38 96.30 -60.08%
EY 4.13 4.64 2.99 0.47 1.44 1.07 1.04 150.14%
DY 0.00 2.86 0.00 0.00 0.00 2.36 0.00 -
P/NAPS 0.74 1.08 1.10 1.07 1.26 1.38 1.70 -42.47%

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