[CHINWEL] YoY TTM 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-0.0%
YoY-0.0%
Quarter Report
Latest QR
Upcoming QR
CHINWEL's Result
CHINWEL's Financial Summary
View:
Show?
TTM Result
30/06/08 30/06/07 30/06/06 30/06/05 31/05/05 31/05/04 31/05/03 CAGR
Revenue 499,598 389,795 303,533 130,140 130,140 253,002 193,015 20.55%
PBT 34,928 18,337 21,561 16,633 16,633 34,200 25,540 6.34%
Tax -12,033 -4,814 -8,297 -4,775 -4,775 -6,491 -6,750 12.03%
NP 22,895 13,523 13,264 11,858 11,858 27,709 18,790 3.96%
-
NP to SH 27,348 17,671 16,279 11,858 11,858 27,709 18,790 7.65%
-
Tax Rate 34.45% 26.25% 38.48% 28.71% 28.71% 18.98% 26.43% -
Total Cost 476,703 376,272 290,269 118,282 118,282 225,293 174,225 21.87%
-
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 8,120 22,215 16,723 -13.12%
Div Payout % 29.89% 46.37% 50.10% 68.48% 68.48% 80.17% 89.00% -
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 4.58% 3.47% 4.37% 9.11% 9.11% 10.95% 9.73% -
ROE 10.35% 7.03% 6.65% 4.98% 4.95% 13.32% 19.74% -
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 183.34 142.70 111.65 48.08 48.08 237.74 202.75 -1.95%
EPS 10.04 6.47 5.99 4.38 4.38 26.04 19.74 -12.44%
DPS 3.00 3.00 3.00 3.00 3.00 21.00 17.57 -29.34%
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 174.18 135.90 105.82 45.37 45.37 88.21 67.29 20.55%
EPS 9.53 6.16 5.68 4.13 4.13 9.66 6.55 7.64%
DPS 2.85 2.86 2.84 2.83 2.83 7.75 5.83 -13.12%
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 0.59 1.12 1.25 2.12 2.25 0.89 0.43 6.41%
P/EPS 10.76 24.73 23.38 23.28 24.65 8.14 4.46 18.89%
EY 9.29 4.04 4.28 4.29 4.06 12.28 22.43 -15.90%
DY 2.78 1.87 2.14 2.94 2.78 9.91 19.96 -32.12%
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 - - 23/07/04 25/07/03 -
Price 1.05 1.27 1.27 0.00 0.00 1.65 0.95 -
P/RPS 0.57 0.89 1.14 0.00 0.00 0.69 0.47 3.86%
P/EPS 10.46 19.63 21.21 0.00 0.00 6.34 4.81 16.49%
EY 9.56 5.09 4.72 0.00 0.00 15.78 20.78 -14.15%
DY 2.86 2.36 2.36 0.00 0.00 12.73 18.49 -30.70%
P/NAPS 1.08 1.38 1.41 0.00 0.00 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