[CHINWEL] QoQ Quarter Result on 31-Mar-2005 [#3]

Stock
[CHINWEL] CHIN WELL HOLDINGS BHD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Mar-2005 [#3]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
CHINWEL's Result
CHINWEL's Financial Summary
View:
Show?
Quarter Result
30/09/05 30/06/05 31/05/05 31/03/05 28/02/05 31/12/04 30/11/04 CAGR
Revenue 89,128 0 71,400 0 58,740 0 62,273 53.80%
PBT 13,531 0 8,682 0 7,951 0 13,366 1.48%
Tax -3,600 0 -2,375 0 -2,400 0 -2,700 41.25%
NP 9,931 0 6,307 0 5,551 0 10,666 -8.21%
-
NP to SH 9,931 0 6,307 0 5,551 0 10,666 -8.21%
-
Tax Rate 26.61% - 27.36% - 30.18% - 20.20% -
Total Cost 79,197 0 65,093 0 53,189 0 51,607 67.23%
-
Net Worth 248,844 238,204 239,368 0 233,196 0 234,381 7.45%
Dividend
30/09/05 30/06/05 31/05/05 31/03/05 28/02/05 31/12/04 30/11/04 CAGR
Div - - 8,120 - - - - -
Div Payout % - - 128.76% - - - - -
Equity
30/09/05 30/06/05 31/05/05 31/03/05 28/02/05 31/12/04 30/11/04 CAGR
Net Worth 248,844 238,204 239,368 0 233,196 0 234,381 7.45%
NOSH 271,338 270,686 270,686 270,780 270,780 270,710 270,710 0.27%
Ratio Analysis
30/09/05 30/06/05 31/05/05 31/03/05 28/02/05 31/12/04 30/11/04 CAGR
NP Margin 11.14% 0.00% 8.83% 0.00% 9.45% 0.00% 17.13% -
ROE 3.99% 0.00% 2.63% 0.00% 2.38% 0.00% 4.55% -
Per Share
30/09/05 30/06/05 31/05/05 31/03/05 28/02/05 31/12/04 30/11/04 CAGR
RPS 32.85 0.00 26.38 0.00 21.69 0.00 23.00 53.41%
EPS 3.66 0.00 2.33 0.00 2.05 0.00 3.94 -8.47%
DPS 0.00 0.00 3.00 0.00 0.00 0.00 0.00 -
NAPS 0.9171 0.88 0.8843 0.00 0.8612 0.00 0.8658 7.15%
Adjusted Per Share Value based on latest NOSH - 270,780
30/09/05 30/06/05 31/05/05 31/03/05 28/02/05 31/12/04 30/11/04 CAGR
RPS 29.76 0.00 23.84 0.00 19.61 0.00 20.79 53.82%
EPS 3.32 0.00 2.11 0.00 1.85 0.00 3.56 -8.03%
DPS 0.00 0.00 2.71 0.00 0.00 0.00 0.00 -
NAPS 0.8308 0.7953 0.7991 0.00 0.7785 0.00 0.7825 7.45%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/05/05 31/03/05 28/02/05 31/12/04 30/11/04 CAGR
Date 30/09/05 30/06/05 31/05/05 31/03/05 28/02/05 31/12/04 30/11/04 -
Price 0.88 1.02 1.08 1.52 1.51 1.64 1.60 -
P/RPS 2.68 0.00 4.09 0.00 6.96 0.00 6.96 -68.20%
P/EPS 24.04 0.00 46.35 0.00 73.66 0.00 40.61 -46.71%
EY 4.16 0.00 2.16 0.00 1.36 0.00 2.46 87.90%
DY 0.00 0.00 2.78 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 1.16 1.22 0.00 1.75 0.00 1.85 -54.50%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/05/05 31/03/05 28/02/05 31/12/04 30/11/04 CAGR
Date 28/11/05 - 25/07/05 - 20/04/05 - 19/01/05 -
Price 0.90 0.00 0.94 0.00 1.39 0.00 1.62 -
P/RPS 2.74 0.00 3.56 0.00 6.41 0.00 7.04 -67.79%
P/EPS 24.59 0.00 40.34 0.00 67.80 0.00 41.12 -46.06%
EY 4.07 0.00 2.48 0.00 1.47 0.00 2.43 85.75%
DY 0.00 0.00 3.19 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 0.00 1.06 0.00 1.61 0.00 1.87 -53.96%

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