[CHINWEL] QoQ Quarter Result on 31-Mar-2008 [#3]

Stock
[CHINWEL] CHIN WELL HOLDINGS BHD
Announcement Date
22-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Mar-2008 [#3]
Profit Trend
QoQ- 546.07%
YoY- 85.68%
Quarter Report
Latest QR
Upcoming QR
CHINWEL's Result
CHINWEL's Financial Summary
View:
Show?
Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 87,410 146,840 142,979 122,571 118,520 115,528 115,110 -16.69%
PBT -23,168 15,004 17,283 9,895 2,363 5,387 -1,680 470.51%
Tax 2,498 -5,478 -4,415 -2,158 -2,596 -2,864 3,135 -13.99%
NP -20,670 9,526 12,868 7,737 -233 2,523 1,455 -
-
NP to SH -17,580 8,440 13,271 8,218 1,272 4,587 3,715 -
-
Tax Rate - 36.51% 25.55% 21.81% 109.86% 53.17% - -
Total Cost 108,080 137,314 130,111 114,834 118,753 113,005 113,655 -3.28%
-
Net Worth 256,204 277,703 264,329 250,349 254,399 253,923 251,308 1.28%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - 8,175 - - - 8,194 -
Div Payout % - - 61.60% - - - 220.59% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 256,204 277,703 264,329 250,349 254,399 253,923 251,308 1.28%
NOSH 272,558 272,258 272,505 272,119 270,638 273,035 273,161 -0.14%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin -23.65% 6.49% 9.00% 6.31% -0.20% 2.18% 1.26% -
ROE -6.86% 3.04% 5.02% 3.28% 0.50% 1.81% 1.48% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 32.07 53.93 52.47 45.04 43.79 42.31 42.14 -16.57%
EPS -6.45 3.10 4.87 3.02 0.47 1.68 1.36 -
DPS 0.00 0.00 3.00 0.00 0.00 0.00 3.00 -
NAPS 0.94 1.02 0.97 0.92 0.94 0.93 0.92 1.43%
Adjusted Per Share Value based on latest NOSH - 272,119
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 30.47 51.19 49.85 42.73 41.32 40.28 40.13 -16.70%
EPS -6.13 2.94 4.63 2.87 0.44 1.60 1.30 -
DPS 0.00 0.00 2.85 0.00 0.00 0.00 2.86 -
NAPS 0.8932 0.9682 0.9215 0.8728 0.8869 0.8853 0.8762 1.28%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.68 1.05 1.08 1.04 1.11 1.04 1.60 -
P/RPS 2.12 1.95 2.06 2.31 2.53 2.46 3.80 -32.11%
P/EPS -10.54 33.87 22.18 34.44 236.17 61.90 117.65 -
EY -9.49 2.95 4.51 2.90 0.42 1.62 0.85 -
DY 0.00 0.00 2.78 0.00 0.00 0.00 1.87 -
P/NAPS 0.72 1.03 1.11 1.13 1.18 1.12 1.74 -44.32%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 23/02/09 21/11/08 22/08/08 22/05/08 22/02/08 22/11/07 22/08/07 -
Price 0.85 0.75 1.05 1.01 1.01 1.17 1.27 -
P/RPS 2.65 1.39 2.00 2.24 2.31 2.77 3.01 -8.10%
P/EPS -13.18 24.19 21.56 33.44 214.89 69.64 93.38 -
EY -7.59 4.13 4.64 2.99 0.47 1.44 1.07 -
DY 0.00 0.00 2.86 0.00 0.00 0.00 2.36 -
P/NAPS 0.90 0.74 1.08 1.10 1.07 1.26 1.38 -24.69%

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