[CHINWEL] YoY Quarter Result on 30-Jun-2005 [#4]

Stock
[CHINWEL] CHIN WELL HOLDINGS BHD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Jun-2005 [#4]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
CHINWEL's Result
CHINWEL's Financial Summary
View:
Show?
Quarter Result
30/06/08 30/06/07 30/06/06 30/06/05 31/05/05 31/05/04 31/05/03 CAGR
Revenue 142,979 115,110 78,503 0 71,400 72,823 59,734 18.71%
PBT 17,283 -1,680 -3,499 0 8,682 8,698 8,020 16.28%
Tax -4,415 3,135 -1,480 0 -2,375 -2,281 -3,930 2.31%
NP 12,868 1,455 -4,979 0 6,307 6,417 4,090 25.26%
-
NP to SH 13,271 3,715 -2,202 0 6,307 6,417 4,090 26.03%
-
Tax Rate 25.55% - - - 27.36% 26.22% 49.00% -
Total Cost 130,111 113,655 83,482 0 65,093 66,406 55,644 18.17%
-
Net Worth 264,329 251,308 244,666 238,204 239,368 208,047 95,196 22.22%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 31/05/05 31/05/04 31/05/03 CAGR
Div 8,175 8,194 8,155 - 8,120 5,320 5,711 7.30%
Div Payout % 61.60% 220.59% 0.00% - 128.76% 82.92% 139.65% -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 31/05/05 31/05/04 31/05/03 CAGR
Net Worth 264,329 251,308 244,666 238,204 239,368 208,047 95,196 22.22%
NOSH 272,505 273,161 271,851 270,686 270,686 106,417 95,196 22.96%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 31/05/05 31/05/04 31/05/03 CAGR
NP Margin 9.00% 1.26% -6.34% 0.00% 8.83% 8.81% 6.85% -
ROE 5.02% 1.48% -0.90% 0.00% 2.63% 3.08% 4.30% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 31/05/05 31/05/04 31/05/03 CAGR
RPS 52.47 42.14 28.88 0.00 26.38 68.43 62.75 -3.45%
EPS 4.87 1.36 -0.81 0.00 2.33 6.03 3.85 4.72%
DPS 3.00 3.00 3.00 0.00 3.00 5.00 6.00 -12.73%
NAPS 0.97 0.92 0.90 0.88 0.8843 1.955 1.00 -0.59%
Adjusted Per Share Value based on latest NOSH - 270,686
30/06/08 30/06/07 30/06/06 30/06/05 31/05/05 31/05/04 31/05/03 CAGR
RPS 49.85 40.13 27.37 0.00 24.89 25.39 20.83 18.71%
EPS 4.63 1.30 -0.77 0.00 2.20 2.24 1.43 25.97%
DPS 2.85 2.86 2.84 0.00 2.83 1.86 1.99 7.31%
NAPS 0.9215 0.8762 0.853 0.8305 0.8345 0.7253 0.3319 22.22%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 31/05/05 31/05/04 31/05/03 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 31/05/05 31/05/04 30/05/03 -
Price 1.08 1.60 1.40 1.02 1.08 2.12 0.88 -
P/RPS 2.06 3.80 4.85 0.00 4.09 3.10 1.40 7.88%
P/EPS 22.18 117.65 -172.84 0.00 46.35 35.16 20.48 1.57%
EY 4.51 0.85 -0.58 0.00 2.16 2.84 4.88 -1.53%
DY 2.78 1.87 2.14 0.00 2.78 2.36 6.82 -16.17%
P/NAPS 1.11 1.74 1.56 1.16 1.22 1.08 0.88 4.66%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 31/05/05 31/05/04 31/05/03 CAGR
Date 22/08/08 22/08/07 06/09/06 - 25/07/05 23/07/04 25/07/03 -
Price 1.05 1.27 1.27 0.00 0.94 1.65 0.95 -
P/RPS 2.00 3.01 4.40 0.00 3.56 2.41 1.51 5.67%
P/EPS 21.56 93.38 -156.79 0.00 40.34 27.36 22.11 -0.49%
EY 4.64 1.07 -0.64 0.00 2.48 3.65 4.52 0.51%
DY 2.86 2.36 2.36 0.00 3.19 3.03 6.32 -14.43%
P/NAPS 1.08 1.38 1.41 0.00 1.06 0.84 0.95 2.55%

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