[CHINWEL] YoY TTM Result on 30-Jun-2006 [#4]

Stock
[CHINWEL] CHIN WELL HOLDINGS BHD
Announcement Date
06-Sep-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Jun-2006 [#4]
Profit Trend
QoQ- -11.91%
YoY- 37.28%
Quarter Report
Latest QR
Upcoming QR
CHINWEL's Result
CHINWEL's Financial Summary
View:
Show?
TTM Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 31/05/05 31/05/04 CAGR
Revenue 367,818 499,598 389,795 303,533 130,140 130,140 253,002 7.63%
PBT 8,558 34,928 18,337 21,561 16,633 16,633 34,200 -23.84%
Tax -8,124 -12,033 -4,814 -8,297 -4,775 -4,775 -6,491 4.51%
NP 434 22,895 13,523 13,264 11,858 11,858 27,709 -55.84%
-
NP to SH 2,800 27,348 17,671 16,279 11,858 11,858 27,709 -36.28%
-
Tax Rate 94.93% 34.45% 26.25% 38.48% 28.71% 28.71% 18.98% -
Total Cost 367,384 476,703 376,272 290,269 118,282 118,282 225,293 10.09%
-
Net Worth 269,381 264,329 251,308 244,666 238,204 239,368 208,047 5.21%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 31/05/05 31/05/04 CAGR
Div - 8,175 8,194 8,155 8,120 8,120 22,215 -
Div Payout % - 29.89% 46.37% 50.10% 68.48% 68.48% 80.17% -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 31/05/05 31/05/04 CAGR
Net Worth 269,381 264,329 251,308 244,666 238,204 239,368 208,047 5.21%
NOSH 272,102 272,505 273,161 271,851 270,686 270,686 106,417 20.27%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 31/05/05 31/05/04 CAGR
NP Margin 0.12% 4.58% 3.47% 4.37% 9.11% 9.11% 10.95% -
ROE 1.04% 10.35% 7.03% 6.65% 4.98% 4.95% 13.32% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 31/05/05 31/05/04 CAGR
RPS 135.18 183.34 142.70 111.65 48.08 48.08 237.74 -10.50%
EPS 1.03 10.04 6.47 5.99 4.38 4.38 26.04 -47.01%
DPS 0.00 3.00 3.00 3.00 3.00 3.00 21.00 -
NAPS 0.99 0.97 0.92 0.90 0.88 0.8843 1.955 -12.52%
Adjusted Per Share Value based on latest NOSH - 271,851
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 31/05/05 31/05/04 CAGR
RPS 128.23 174.18 135.90 105.82 45.37 45.37 88.21 7.63%
EPS 0.98 9.53 6.16 5.68 4.13 4.13 9.66 -36.23%
DPS 0.00 2.85 2.86 2.84 2.83 2.83 7.75 -
NAPS 0.9392 0.9215 0.8762 0.853 0.8305 0.8345 0.7253 5.21%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 31/05/05 31/05/04 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 31/05/05 31/05/04 -
Price 1.17 1.08 1.60 1.40 1.02 1.08 2.12 -
P/RPS 0.87 0.59 1.12 1.25 2.12 2.25 0.89 -0.44%
P/EPS 113.70 10.76 24.73 23.38 23.28 24.65 8.14 67.95%
EY 0.88 9.29 4.04 4.28 4.29 4.06 12.28 -40.45%
DY 0.00 2.78 1.87 2.14 2.94 2.78 9.91 -
P/NAPS 1.18 1.11 1.74 1.56 1.16 1.22 1.08 1.75%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 31/05/05 31/05/04 CAGR
Date 26/08/09 22/08/08 22/08/07 06/09/06 - - 23/07/04 -
Price 1.11 1.05 1.27 1.27 0.00 0.00 1.65 -
P/RPS 0.82 0.57 0.89 1.14 0.00 0.00 0.69 3.45%
P/EPS 107.87 10.46 19.63 21.21 0.00 0.00 6.34 74.60%
EY 0.93 9.56 5.09 4.72 0.00 0.00 15.78 -42.69%
DY 0.00 2.86 2.36 2.36 0.00 0.00 12.73 -
P/NAPS 1.12 1.08 1.38 1.41 0.00 0.00 0.84 5.82%

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