[CHINWEL] YoY Quarter Result on 31-Aug-2004 [#1]

Stock
[CHINWEL] CHIN WELL HOLDINGS BHD
Announcement Date
22-Oct-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2005
Quarter
31-Aug-2004 [#1]
Profit Trend
QoQ- 85.74%
YoY- 71.74%
Quarter Report
Latest QR
Upcoming QR
CHINWEL's Result
CHINWEL's Financial Summary
View:
Show?
Quarter Result
30/09/06 30/09/05 30/09/04 31/08/04 31/08/03 31/08/02 31/08/01 CAGR
Revenue 88,744 89,128 0 85,128 54,048 50,752 39,530 17.23%
PBT 6,492 13,531 0 15,319 8,170 6,361 3,330 14.02%
Tax -2,134 -3,600 0 -3,400 -1,230 -960 -507 32.66%
NP 4,358 9,931 0 11,919 6,940 5,401 2,823 8.91%
-
NP to SH 4,689 9,931 0 11,919 6,940 5,401 2,823 10.49%
-
Tax Rate 32.87% 26.61% - 22.19% 15.06% 15.09% 15.23% -
Total Cost 84,386 79,197 0 73,209 47,108 45,351 36,707 17.78%
-
Net Worth 250,806 248,844 0 224,835 202,024 163,583 144,746 11.41%
Dividend
30/09/06 30/09/05 30/09/04 31/08/04 31/08/03 31/08/02 31/08/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 31/08/04 31/08/03 31/08/02 31/08/01 CAGR
Net Worth 250,806 248,844 0 224,835 202,024 163,583 144,746 11.41%
NOSH 272,616 271,338 270,886 270,886 104,675 91,387 89,904 24.37%
Ratio Analysis
30/09/06 30/09/05 30/09/04 31/08/04 31/08/03 31/08/02 31/08/01 CAGR
NP Margin 4.91% 11.14% 0.00% 14.00% 12.84% 10.64% 7.14% -
ROE 1.87% 3.99% 0.00% 5.30% 3.44% 3.30% 1.95% -
Per Share
30/09/06 30/09/05 30/09/04 31/08/04 31/08/03 31/08/02 31/08/01 CAGR
RPS 32.55 32.85 0.00 31.43 51.63 55.53 43.97 -5.74%
EPS 1.72 3.66 0.00 4.40 6.63 5.91 3.14 -11.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.92 0.9171 0.00 0.83 1.93 1.79 1.61 -10.42%
Adjusted Per Share Value based on latest NOSH - 270,886
30/09/06 30/09/05 30/09/04 31/08/04 31/08/03 31/08/02 31/08/01 CAGR
RPS 29.63 29.76 0.00 28.42 18.04 16.94 13.20 17.23%
EPS 1.57 3.32 0.00 3.98 2.32 1.80 0.94 10.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8373 0.8308 0.00 0.7506 0.6745 0.5461 0.4832 11.41%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 31/08/04 31/08/03 31/08/02 31/08/01 CAGR
Date 29/09/06 30/09/05 30/09/04 30/08/04 29/08/03 30/08/02 30/08/01 -
Price 1.26 0.88 1.58 1.47 0.99 0.91 0.75 -
P/RPS 3.87 2.68 0.00 4.68 1.92 1.64 1.71 17.42%
P/EPS 73.26 24.04 0.00 33.41 14.93 15.40 23.89 24.65%
EY 1.37 4.16 0.00 2.99 6.70 6.49 4.19 -19.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.37 0.96 0.00 1.77 0.51 0.51 0.47 23.41%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 31/08/04 31/08/03 31/08/02 31/08/01 CAGR
Date 21/11/06 28/11/05 - 22/10/04 23/10/03 24/10/02 19/10/01 -
Price 1.27 0.90 0.00 1.60 1.80 0.80 0.64 -
P/RPS 3.90 2.74 0.00 5.09 3.49 1.44 1.46 21.31%
P/EPS 73.84 24.59 0.00 36.36 27.15 13.54 20.38 28.81%
EY 1.35 4.07 0.00 2.75 3.68 7.39 4.91 -22.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.38 0.98 0.00 1.93 0.93 0.45 0.40 27.57%

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