[CHINWEL] QoQ TTM 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- -20.31%
YoY- 21.68%
Quarter Report
Latest QR
Upcoming QR
CHINWEL's Result
CHINWEL's Financial Summary
View:
Show?
TTM Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 530,910 499,598 471,729 445,996 416,579 389,795 353,188 31.12%
PBT 44,545 34,928 15,965 13,266 17,232 18,337 16,518 93.39%
Tax -14,647 -12,033 -4,483 -5,933 -5,544 -4,814 -9,429 34.02%
NP 29,898 22,895 11,482 7,333 11,688 13,523 7,089 160.35%
-
NP to SH 31,201 27,348 17,792 14,000 17,569 17,671 11,754 91.37%
-
Tax Rate 32.88% 34.45% 28.08% 44.72% 32.17% 26.25% 57.08% -
Total Cost 501,012 476,703 460,247 438,663 404,891 376,272 346,099 27.88%
-
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 8,175 8,194 8,194 8,194 8,194 8,155 0.16%
Div Payout % 26.20% 29.89% 46.06% 58.53% 46.64% 46.37% 69.39% -
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 5.63% 4.58% 2.43% 1.64% 2.81% 3.47% 2.01% -
ROE 11.24% 10.35% 7.11% 5.50% 6.92% 7.03% 4.68% -
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 195.00 183.34 173.35 164.79 152.57 142.70 129.27 31.43%
EPS 11.46 10.04 6.54 5.17 6.43 6.47 4.30 91.88%
DPS 3.00 3.00 3.00 3.00 3.00 3.00 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 177.25 166.79 157.49 148.90 139.08 130.13 117.91 31.12%
EPS 10.42 9.13 5.94 4.67 5.87 5.90 3.92 91.54%
DPS 2.73 2.73 2.74 2.74 2.74 2.74 2.72 0.24%
NAPS 0.9271 0.8825 0.8358 0.8493 0.8477 0.839 0.8391 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 0.54 0.59 0.60 0.67 0.68 1.12 1.10 -37.68%
P/EPS 9.16 10.76 15.91 21.46 16.16 24.73 33.01 -57.35%
EY 10.91 9.29 6.29 4.66 6.19 4.04 3.03 134.37%
DY 2.86 2.78 2.88 2.70 2.88 1.87 2.11 22.40%
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 0.38 0.57 0.58 0.61 0.77 0.89 1.21 -53.69%
P/EPS 6.54 10.46 15.45 19.52 18.18 19.63 36.26 -67.97%
EY 15.28 9.56 6.47 5.12 5.50 5.09 2.76 211.97%
DY 4.00 2.86 2.97 2.97 2.56 2.36 1.92 62.90%
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