[CHINWEL] YoY TTM 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- 36.94%
YoY- -37.55%
Quarter Report
Latest QR
Upcoming QR
CHINWEL's Result
CHINWEL's Financial Summary
View:
Show?
TTM Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 31/08/04 31/08/03 CAGR
Revenue 530,910 416,579 303,149 160,528 229,216 284,082 196,311 21.59%
PBT 44,545 17,232 14,522 22,213 33,431 41,349 27,349 10.06%
Tax -14,647 -5,544 -6,831 -5,975 -7,431 -8,661 -7,020 15.55%
NP 29,898 11,688 7,691 16,238 26,000 32,688 20,329 7.87%
-
NP to SH 31,201 17,569 11,037 16,238 26,000 32,688 20,329 8.78%
-
Tax Rate 32.88% 32.17% 47.04% 26.90% 22.23% 20.95% 25.67% -
Total Cost 501,012 404,891 295,458 144,290 203,216 251,394 175,982 22.83%
-
Net Worth 277,703 253,923 250,806 248,844 0 224,835 104,675 21.13%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 31/08/04 31/08/03 CAGR
Div 8,175 8,194 8,155 8,120 11,128 22,215 16,723 -13.12%
Div Payout % 26.20% 46.64% 73.89% 50.01% 42.80% 67.96% 82.26% -
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 0 224,835 104,675 21.13%
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 5.63% 2.81% 2.54% 10.12% 11.34% 11.51% 10.36% -
ROE 11.24% 6.92% 4.40% 6.53% 0.00% 14.54% 19.42% -
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 195.00 152.57 111.20 59.16 84.62 104.87 187.54 0.76%
EPS 11.46 6.43 4.05 5.98 9.60 12.07 19.42 -9.84%
DPS 3.00 3.00 3.00 3.00 4.11 8.20 15.98 -28.01%
NAPS 1.02 0.93 0.92 0.9171 0.00 0.83 1.00 0.38%
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 185.09 145.23 105.69 55.97 79.91 99.04 68.44 21.59%
EPS 10.88 6.13 3.85 5.66 9.06 11.40 7.09 8.78%
DPS 2.85 2.86 2.84 2.83 3.88 7.75 5.83 -13.12%
NAPS 0.9682 0.8853 0.8744 0.8676 0.00 0.7839 0.3649 21.14%
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 0.54 0.68 1.13 1.49 1.87 1.40 0.53 0.36%
P/EPS 9.16 16.16 31.12 14.70 16.46 12.18 5.10 12.19%
EY 10.91 6.19 3.21 6.80 6.07 8.21 19.62 -10.89%
DY 2.86 2.88 2.38 3.41 2.60 5.58 16.14 -28.83%
P/NAPS 1.03 1.12 1.37 0.96 0.00 1.77 0.99 0.78%
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 - - 22/10/04 23/10/03 -
Price 0.75 1.17 1.27 0.00 0.00 1.60 1.80 -
P/RPS 0.38 0.77 1.14 0.00 0.00 1.53 0.96 -16.65%
P/EPS 6.54 18.18 31.37 0.00 0.00 13.26 9.27 -6.62%
EY 15.28 5.50 3.19 0.00 0.00 7.54 10.79 7.07%
DY 4.00 2.56 2.36 0.00 0.00 5.13 8.88 -14.50%
P/NAPS 0.74 1.26 1.38 0.00 0.00 1.93 1.80 -16.03%

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