[CHINWEL] YoY Cumulative Quarter Result on 30-Sep-2005 [#1]

Stock
[CHINWEL] CHIN WELL HOLDINGS BHD
Announcement Date
28-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Sep-2005 [#1]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
CHINWEL's Result
CHINWEL's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 31/08/04 31/08/03 CAGR
Revenue 146,840 115,528 88,744 89,128 0 85,128 54,048 21.70%
PBT 15,004 5,387 6,492 13,531 0 15,319 8,170 12.69%
Tax -5,478 -2,864 -2,134 -3,600 0 -3,400 -1,230 34.12%
NP 9,526 2,523 4,358 9,931 0 11,919 6,940 6.42%
-
NP to SH 8,440 4,587 4,689 9,931 0 11,919 6,940 3.92%
-
Tax Rate 36.51% 53.17% 32.87% 26.61% - 22.19% 15.06% -
Total Cost 137,314 113,005 84,386 79,197 0 73,209 47,108 23.40%
-
Net Worth 277,703 253,923 250,806 248,844 0 224,835 202,024 6.45%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 31/08/04 31/08/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 31/08/04 31/08/03 CAGR
Net Worth 277,703 253,923 250,806 248,844 0 224,835 202,024 6.45%
NOSH 272,258 273,035 272,616 271,338 270,886 270,886 104,675 20.66%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 31/08/04 31/08/03 CAGR
NP Margin 6.49% 2.18% 4.91% 11.14% 0.00% 14.00% 12.84% -
ROE 3.04% 1.81% 1.87% 3.99% 0.00% 5.30% 3.44% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 31/08/04 31/08/03 CAGR
RPS 53.93 42.31 32.55 32.85 0.00 31.43 51.63 0.86%
EPS 3.10 1.68 1.72 3.66 0.00 4.40 6.63 -13.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.02 0.93 0.92 0.9171 0.00 0.83 1.93 -11.78%
Adjusted Per Share Value based on latest NOSH - 271,338
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 31/08/04 31/08/03 CAGR
RPS 51.19 40.28 30.94 31.07 0.00 29.68 18.84 21.70%
EPS 2.94 1.60 1.63 3.46 0.00 4.16 2.42 3.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9682 0.8853 0.8744 0.8676 0.00 0.7839 0.7043 6.45%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 31/08/04 31/08/03 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/08/04 29/08/03 -
Price 1.05 1.04 1.26 0.88 1.58 1.47 0.99 -
P/RPS 1.95 2.46 3.87 2.68 0.00 4.68 1.92 0.30%
P/EPS 33.87 61.90 73.26 24.04 0.00 33.41 14.93 17.46%
EY 2.95 1.62 1.37 4.16 0.00 2.99 6.70 -14.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 1.12 1.37 0.96 0.00 1.77 0.51 14.81%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 31/08/04 31/08/03 CAGR
Date 21/11/08 22/11/07 21/11/06 28/11/05 - 22/10/04 23/10/03 -
Price 0.75 1.17 1.27 0.90 0.00 1.60 1.80 -
P/RPS 1.39 2.77 3.90 2.74 0.00 5.09 3.49 -16.55%
P/EPS 24.19 69.64 73.84 24.59 0.00 36.36 27.15 -2.24%
EY 4.13 1.44 1.35 4.07 0.00 2.75 3.68 2.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 1.26 1.38 0.98 0.00 1.93 0.93 -4.39%

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