[CHINWEL] QoQ TTM Result on 30-Nov-2004 [#2]

Stock
[CHINWEL] CHIN WELL HOLDINGS BHD
Announcement Date
19-Jan-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2005
Quarter
30-Nov-2004 [#2]
Profit Trend
QoQ- 11.55%
YoY- 37.26%
Quarter Report
Latest QR
Upcoming QR
CHINWEL's Result
CHINWEL's Financial Summary
View:
Show?
TTM Result
31/03/05 28/02/05 31/12/04 30/11/04 30/09/04 31/08/04 31/05/04 CAGR
Revenue 121,013 121,013 147,401 220,224 229,216 284,082 253,002 -58.74%
PBT 21,317 21,317 28,685 37,383 33,431 41,349 34,200 -43.31%
Tax -5,100 -5,100 -6,100 -8,381 -7,431 -8,661 -6,491 -25.14%
NP 16,217 16,217 22,585 29,002 26,000 32,688 27,709 -47.43%
-
NP to SH 16,217 16,217 22,585 29,002 26,000 32,688 27,709 -47.43%
-
Tax Rate 23.92% 23.92% 21.27% 22.42% 22.23% 20.95% 18.98% -
Total Cost 104,796 104,796 124,816 191,222 203,216 251,394 225,293 -60.10%
-
Net Worth 0 233,196 0 234,381 0 224,835 208,047 -
Dividend
31/03/05 28/02/05 31/12/04 30/11/04 30/09/04 31/08/04 31/05/04 CAGR
Div - - - 2,660 11,128 22,215 22,215 -
Div Payout % - - - 9.17% 42.80% 67.96% 80.17% -
Equity
31/03/05 28/02/05 31/12/04 30/11/04 30/09/04 31/08/04 31/05/04 CAGR
Net Worth 0 233,196 0 234,381 0 224,835 208,047 -
NOSH 270,780 270,780 270,710 270,710 270,886 270,886 106,417 206.89%
Ratio Analysis
31/03/05 28/02/05 31/12/04 30/11/04 30/09/04 31/08/04 31/05/04 CAGR
NP Margin 13.40% 13.40% 15.32% 13.17% 11.34% 11.51% 10.95% -
ROE 0.00% 6.95% 0.00% 12.37% 0.00% 14.54% 13.32% -
Per Share
31/03/05 28/02/05 31/12/04 30/11/04 30/09/04 31/08/04 31/05/04 CAGR
RPS 44.69 44.69 54.45 81.35 84.62 104.87 237.74 -86.55%
EPS 5.99 5.99 8.34 10.71 9.60 12.07 26.04 -82.87%
DPS 0.00 0.00 0.00 0.98 4.11 8.20 21.00 -
NAPS 0.00 0.8612 0.00 0.8658 0.00 0.83 1.955 -
Adjusted Per Share Value based on latest NOSH - 270,710
31/03/05 28/02/05 31/12/04 30/11/04 30/09/04 31/08/04 31/05/04 CAGR
RPS 40.40 40.40 49.21 73.52 76.52 94.84 84.47 -58.75%
EPS 5.41 5.41 7.54 9.68 8.68 10.91 9.25 -47.48%
DPS 0.00 0.00 0.00 0.89 3.72 7.42 7.42 -
NAPS 0.00 0.7785 0.00 0.7825 0.00 0.7506 0.6946 -
Price Multiplier on Financial Quarter End Date
31/03/05 28/02/05 31/12/04 30/11/04 30/09/04 31/08/04 31/05/04 CAGR
Date 31/03/05 28/02/05 31/12/04 30/11/04 30/09/04 30/08/04 31/05/04 -
Price 1.52 1.51 1.64 1.60 1.58 1.47 2.12 -
P/RPS 3.40 3.38 3.01 1.97 1.87 1.40 0.89 399.90%
P/EPS 25.38 25.21 19.66 14.93 16.46 12.18 8.14 291.71%
EY 3.94 3.97 5.09 6.70 6.07 8.21 12.28 -74.45%
DY 0.00 0.00 0.00 0.61 2.60 5.58 9.91 -
P/NAPS 0.00 1.75 0.00 1.85 0.00 1.77 1.08 -
Price Multiplier on Announcement Date
31/03/05 28/02/05 31/12/04 30/11/04 30/09/04 31/08/04 31/05/04 CAGR
Date - - - - - 22/10/04 23/07/04 -
Price 0.00 0.00 0.00 0.00 0.00 1.60 1.65 -
P/RPS 0.00 0.00 0.00 0.00 0.00 1.53 0.69 -
P/EPS 0.00 0.00 0.00 0.00 0.00 13.26 6.34 -
EY 0.00 0.00 0.00 0.00 0.00 7.54 15.78 -
DY 0.00 0.00 0.00 0.00 0.00 5.13 12.73 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 1.93 0.84 -

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