[CHINWEL] YoY Cumulative Quarter 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--%
YoY- 65.73%
Quarter Report
Latest QR
Upcoming QR
CHINWEL's Result
CHINWEL's Financial Summary
View:
Show?
Cumulative Result
31/12/06 31/12/05 31/12/04 30/11/04 30/11/03 30/11/02 30/11/01 CAGR
Revenue 177,847 153,551 0 147,400 108,914 90,283 82,570 16.27%
PBT 12,821 19,668 0 28,686 16,088 13,169 7,828 10.18%
Tax -4,341 -5,365 0 -6,100 -2,460 -1,880 -1,425 24.47%
NP 8,480 14,303 0 22,586 13,628 11,289 6,403 5.67%
-
NP to SH 9,530 14,303 0 22,586 13,628 11,289 6,403 8.13%
-
Tax Rate 33.86% 27.28% - 21.26% 15.29% 14.28% 18.20% -
Total Cost 169,367 139,248 0 124,814 95,286 78,994 76,167 17.00%
-
Net Worth 255,948 282,966 0 234,471 208,366 170,296 148,592 11.28%
Dividend
31/12/06 31/12/05 31/12/04 30/11/04 30/11/03 30/11/02 30/11/01 CAGR
Div - - - - 8,418 - - -
Div Payout % - - - - 61.78% - - -
Equity
31/12/06 31/12/05 31/12/04 30/11/04 30/11/03 30/11/02 30/11/01 CAGR
Net Worth 255,948 282,966 0 234,471 208,366 170,296 148,592 11.28%
NOSH 272,285 271,404 270,815 270,815 105,235 91,557 90,056 24.29%
Ratio Analysis
31/12/06 31/12/05 31/12/04 30/11/04 30/11/03 30/11/02 30/11/01 CAGR
NP Margin 4.77% 9.31% 0.00% 15.32% 12.51% 12.50% 7.75% -
ROE 3.72% 5.05% 0.00% 9.63% 6.54% 6.63% 4.31% -
Per Share
31/12/06 31/12/05 31/12/04 30/11/04 30/11/03 30/11/02 30/11/01 CAGR
RPS 65.32 56.58 0.00 54.43 103.50 98.61 91.69 -6.44%
EPS 3.50 5.27 0.00 8.34 12.95 12.33 7.11 -13.00%
DPS 0.00 0.00 0.00 0.00 8.00 0.00 0.00 -
NAPS 0.94 1.0426 0.00 0.8658 1.98 1.86 1.65 -10.46%
Adjusted Per Share Value based on latest NOSH - 270,710
31/12/06 31/12/05 31/12/04 30/11/04 30/11/03 30/11/02 30/11/01 CAGR
RPS 62.00 53.53 0.00 51.39 37.97 31.48 28.79 16.27%
EPS 3.32 4.99 0.00 7.87 4.75 3.94 2.23 8.13%
DPS 0.00 0.00 0.00 0.00 2.94 0.00 0.00 -
NAPS 0.8923 0.9865 0.00 0.8175 0.7264 0.5937 0.518 11.28%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 30/11/04 30/11/03 30/11/02 30/11/01 CAGR
Date 29/12/06 30/12/05 31/12/04 30/11/04 28/11/03 29/11/02 30/11/01 -
Price 1.29 0.84 1.64 1.60 2.08 0.90 0.73 -
P/RPS 1.98 1.48 0.00 2.94 2.01 0.91 0.80 19.49%
P/EPS 36.86 15.94 0.00 19.18 16.06 7.30 10.27 28.55%
EY 2.71 6.27 0.00 5.21 6.23 13.70 9.74 -22.23%
DY 0.00 0.00 0.00 0.00 3.85 0.00 0.00 -
P/NAPS 1.37 0.81 0.00 1.85 1.05 0.48 0.44 25.01%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 30/11/04 30/11/03 30/11/02 30/11/01 CAGR
Date 22/02/07 23/02/06 - 19/01/05 30/01/04 23/01/03 25/01/02 -
Price 1.69 1.03 0.00 1.62 2.22 0.88 0.74 -
P/RPS 2.59 1.82 0.00 2.98 2.15 0.89 0.81 25.66%
P/EPS 48.29 19.54 0.00 19.42 17.14 7.14 10.41 35.20%
EY 2.07 5.12 0.00 5.15 5.83 14.01 9.61 -26.04%
DY 0.00 0.00 0.00 0.00 3.60 0.00 0.00 -
P/NAPS 1.80 0.99 0.00 1.87 1.12 0.47 0.45 31.32%

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