[CHINWEL] QoQ TTM Result on 30-Sep-2006 [#1]

Stock
[CHINWEL] CHIN WELL HOLDINGS BHD
Announcement Date
21-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Sep-2006 [#1]
Profit Trend
QoQ- -32.2%
YoY- -32.03%
Quarter Report
Latest QR
Upcoming QR
CHINWEL's Result
CHINWEL's Financial Summary
View:
Show?
TTM Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 389,795 353,188 327,829 303,149 303,533 225,030 224,951 44.41%
PBT 18,337 16,518 14,714 14,522 21,561 25,060 28,350 -25.26%
Tax -4,814 -9,429 -7,273 -6,831 -8,297 -6,817 -7,740 -27.19%
NP 13,523 7,089 7,441 7,691 13,264 18,243 20,610 -24.54%
-
NP to SH 17,671 11,754 11,506 11,037 16,279 18,481 20,610 -9.77%
-
Tax Rate 26.25% 57.08% 49.43% 47.04% 38.48% 27.20% 27.30% -
Total Cost 376,272 346,099 320,388 295,458 290,269 206,787 204,341 50.40%
-
Net Worth 251,308 251,353 255,648 250,806 244,666 248,495 283,120 -7.65%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 8,194 8,155 8,155 8,155 8,155 - 8,120 0.60%
Div Payout % 46.37% 69.39% 70.88% 73.89% 50.10% - 39.40% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 251,308 251,353 255,648 250,806 244,666 248,495 283,120 -7.65%
NOSH 273,161 273,209 271,966 272,616 271,851 273,071 271,552 0.39%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 3.47% 2.01% 2.27% 2.54% 4.37% 8.11% 9.16% -
ROE 7.03% 4.68% 4.50% 4.40% 6.65% 7.44% 7.28% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 142.70 129.27 120.54 111.20 111.65 82.41 82.84 43.84%
EPS 6.47 4.30 4.23 4.05 5.99 6.77 7.59 -10.12%
DPS 3.00 3.00 3.00 3.00 3.00 0.00 3.00 0.00%
NAPS 0.92 0.92 0.94 0.92 0.90 0.91 1.0426 -8.02%
Adjusted Per Share Value based on latest NOSH - 272,616
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 135.90 123.13 114.29 105.69 105.82 78.45 78.43 44.40%
EPS 6.16 4.10 4.01 3.85 5.68 6.44 7.19 -9.81%
DPS 2.86 2.84 2.84 2.84 2.84 0.00 2.83 0.70%
NAPS 0.8762 0.8763 0.8913 0.8744 0.853 0.8663 0.9871 -7.65%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 1.60 1.42 1.29 1.26 1.40 1.19 0.84 -
P/RPS 1.12 1.10 1.07 1.13 1.25 1.44 1.01 7.15%
P/EPS 24.73 33.01 30.49 31.12 23.38 17.58 11.07 71.14%
EY 4.04 3.03 3.28 3.21 4.28 5.69 9.04 -41.63%
DY 1.87 2.11 2.33 2.38 2.14 0.00 3.57 -35.09%
P/NAPS 1.74 1.54 1.37 1.37 1.56 1.31 0.81 66.71%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 22/08/07 23/05/07 22/02/07 21/11/06 06/09/06 - - -
Price 1.27 1.56 1.69 1.27 1.27 0.00 0.00 -
P/RPS 0.89 1.21 1.40 1.14 1.14 0.00 0.00 -
P/EPS 19.63 36.26 39.95 31.37 21.21 0.00 0.00 -
EY 5.09 2.76 2.50 3.19 4.72 0.00 0.00 -
DY 2.36 1.92 1.78 2.36 2.36 0.00 0.00 -
P/NAPS 1.38 1.70 1.80 1.38 1.41 0.00 0.00 -

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