[CHINWEL] YoY Annualized Quarter Result on 30-Jun-2008 [#4]

Stock
[CHINWEL] CHIN WELL HOLDINGS BHD
Announcement Date
22-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
30-Jun-2008 [#4]
Profit Trend
QoQ- 44.21%
YoY- 56.19%
Quarter Report
Latest QR
Upcoming QR
CHINWEL's Result
CHINWEL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 501,582 404,033 367,818 499,598 389,799 303,533 0 -
PBT 51,060 18,946 8,558 34,521 18,046 21,561 0 -
Tax -6,803 -4,979 -8,124 -11,906 -5,032 -8,297 0 -
NP 44,257 13,967 434 22,615 13,014 13,264 0 -
-
NP to SH 35,520 13,940 2,800 27,068 17,330 16,279 0 -
-
Tax Rate 13.32% 26.28% 94.93% 34.49% 27.88% 38.48% - -
Total Cost 457,325 390,066 367,384 476,983 376,785 290,269 0 -
-
Net Worth 291,613 272,773 269,126 264,482 250,884 245,001 238,479 3.40%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div 8,176 4,364 - - 8,181 8,166 - -
Div Payout % 23.02% 31.31% - - 47.21% 50.17% - -
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 291,613 272,773 269,126 264,482 250,884 245,001 238,479 3.40%
NOSH 272,536 272,773 271,844 272,662 272,700 272,224 270,999 0.09%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 8.82% 3.46% 0.12% 4.53% 3.34% 4.37% 0.00% -
ROE 12.18% 5.11% 1.04% 10.23% 6.91% 6.64% 0.00% -
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 184.04 148.12 135.30 183.23 142.94 111.50 0.00 -
EPS 13.03 5.11 1.03 9.93 6.36 5.98 0.00 -
DPS 3.00 1.60 0.00 0.00 3.00 3.00 0.00 -
NAPS 1.07 1.00 0.99 0.97 0.92 0.90 0.88 3.31%
Adjusted Per Share Value based on latest NOSH - 272,505
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 167.45 134.89 122.80 166.79 130.14 101.34 0.00 -
EPS 11.86 4.65 0.93 9.04 5.79 5.43 0.00 -
DPS 2.73 1.46 0.00 0.00 2.73 2.73 0.00 -
NAPS 0.9736 0.9107 0.8985 0.883 0.8376 0.8179 0.7962 3.40%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 1.51 1.05 1.17 1.08 1.60 1.40 1.02 -
P/RPS 0.82 0.71 0.86 0.59 1.12 1.26 0.00 -
P/EPS 11.59 20.55 113.59 10.88 25.18 23.41 0.00 -
EY 8.63 4.87 0.88 9.19 3.97 4.27 0.00 -
DY 1.99 1.52 0.00 0.00 1.87 2.14 0.00 -
P/NAPS 1.41 1.05 1.18 1.11 1.74 1.56 1.16 3.30%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 24/08/11 25/08/10 26/08/09 22/08/08 22/08/07 06/09/06 - -
Price 1.36 1.12 1.11 1.05 1.27 1.27 0.00 -
P/RPS 0.74 0.76 0.82 0.57 0.89 1.14 0.00 -
P/EPS 10.43 21.92 107.77 10.58 19.98 21.24 0.00 -
EY 9.58 4.56 0.93 9.45 5.00 4.71 0.00 -
DY 2.21 1.43 0.00 0.00 2.36 2.36 0.00 -
P/NAPS 1.27 1.12 1.12 1.08 1.38 1.41 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