[CHINWEL] QoQ TTM Result on 31-May-2005 [#4]

Stock
[CHINWEL] CHIN WELL HOLDINGS BHD
Announcement Date
25-Jul-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2005
Quarter
31-May-2005 [#4]
Profit Trend
QoQ- -26.88%
YoY- -57.21%
Quarter Report
Latest QR
Upcoming QR
CHINWEL's Result
CHINWEL's Financial Summary
View:
Show?
TTM Result
31/12/05 30/09/05 30/06/05 31/05/05 31/03/05 28/02/05 31/12/04 CAGR
Revenue 224,951 160,528 130,140 130,140 121,013 121,013 147,401 52.61%
PBT 28,350 22,213 16,633 16,633 21,317 21,317 28,685 -1.16%
Tax -7,740 -5,975 -4,775 -4,775 -5,100 -5,100 -6,100 26.88%
NP 20,610 16,238 11,858 11,858 16,217 16,217 22,585 -8.74%
-
NP to SH 20,610 16,238 11,858 11,858 16,217 16,217 22,585 -8.74%
-
Tax Rate 27.30% 26.90% 28.71% 28.71% 23.92% 23.92% 21.27% -
Total Cost 204,341 144,290 118,282 118,282 104,796 104,796 124,816 63.71%
-
Net Worth 283,120 248,844 238,204 239,368 0 233,196 0 -
Dividend
31/12/05 30/09/05 30/06/05 31/05/05 31/03/05 28/02/05 31/12/04 CAGR
Div 8,120 8,120 8,120 8,120 - - - -
Div Payout % 39.40% 50.01% 68.48% 68.48% - - - -
Equity
31/12/05 30/09/05 30/06/05 31/05/05 31/03/05 28/02/05 31/12/04 CAGR
Net Worth 283,120 248,844 238,204 239,368 0 233,196 0 -
NOSH 271,552 271,338 270,686 270,686 270,780 270,780 270,710 0.31%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/05/05 31/03/05 28/02/05 31/12/04 CAGR
NP Margin 9.16% 10.12% 9.11% 9.11% 13.40% 13.40% 15.32% -
ROE 7.28% 6.53% 4.98% 4.95% 0.00% 6.95% 0.00% -
Per Share
31/12/05 30/09/05 30/06/05 31/05/05 31/03/05 28/02/05 31/12/04 CAGR
RPS 82.84 59.16 48.08 48.08 44.69 44.69 54.45 52.13%
EPS 7.59 5.98 4.38 4.38 5.99 5.99 8.34 -8.99%
DPS 3.00 3.00 3.00 3.00 0.00 0.00 0.00 -
NAPS 1.0426 0.9171 0.88 0.8843 0.00 0.8612 0.00 -
Adjusted Per Share Value based on latest NOSH - 270,686
31/12/05 30/09/05 30/06/05 31/05/05 31/03/05 28/02/05 31/12/04 CAGR
RPS 78.43 55.97 45.37 45.37 42.19 42.19 51.39 52.61%
EPS 7.19 5.66 4.13 4.13 5.65 5.65 7.87 -8.64%
DPS 2.83 2.83 2.83 2.83 0.00 0.00 0.00 -
NAPS 0.9871 0.8676 0.8305 0.8345 0.00 0.813 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/05/05 31/03/05 28/02/05 31/12/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/05/05 31/03/05 28/02/05 31/12/04 -
Price 0.84 0.88 1.02 1.08 1.52 1.51 1.64 -
P/RPS 1.01 1.49 2.12 2.25 3.40 3.38 3.01 -66.44%
P/EPS 11.07 14.70 23.28 24.65 25.38 25.21 19.66 -43.69%
EY 9.04 6.80 4.29 4.06 3.94 3.97 5.09 77.60%
DY 3.57 3.41 2.94 2.78 0.00 0.00 0.00 -
P/NAPS 0.81 0.96 1.16 1.22 0.00 1.75 0.00 -
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/05/05 31/03/05 28/02/05 31/12/04 CAGR
Date - - - - - - - -
Price 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 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