[CHINWEL] YoY TTM 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- 17.97%
YoY- 60.79%
Quarter Report
Latest QR
Upcoming QR
CHINWEL's Result
CHINWEL's Financial Summary
View:
Show?
TTM Result
30/09/06 30/09/05 30/09/04 31/08/04 31/08/03 31/08/02 31/08/01 CAGR
Revenue 303,149 160,528 229,216 284,082 196,311 181,147 169,669 12.09%
PBT 14,522 22,213 33,431 41,349 27,349 22,378 17,963 -4.09%
Tax -6,831 -5,975 -7,431 -8,661 -7,020 -5,342 -3,487 14.13%
NP 7,691 16,238 26,000 32,688 20,329 17,036 14,476 -11.69%
-
NP to SH 11,037 16,238 26,000 32,688 20,329 17,036 14,476 -5.19%
-
Tax Rate 47.04% 26.90% 22.23% 20.95% 25.67% 23.87% 19.41% -
Total Cost 295,458 144,290 203,216 251,394 175,982 164,111 155,193 13.49%
-
Net Worth 250,806 248,844 0 224,835 104,675 163,583 144,746 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 8,155 8,120 11,128 22,215 16,723 - 4,494 12.43%
Div Payout % 73.89% 50.01% 42.80% 67.96% 82.26% - 31.04% -
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 0 224,835 104,675 163,583 144,746 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 2.54% 10.12% 11.34% 11.51% 10.36% 9.40% 8.53% -
ROE 4.40% 6.53% 0.00% 14.54% 19.42% 10.41% 10.00% -
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 111.20 59.16 84.62 104.87 187.54 198.22 188.72 -9.87%
EPS 4.05 5.98 9.60 12.07 19.42 18.64 16.10 -23.76%
DPS 3.00 3.00 4.11 8.20 15.98 0.00 5.00 -9.55%
NAPS 0.92 0.9171 0.00 0.83 1.00 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 105.69 55.97 79.91 99.04 68.44 63.15 59.15 12.09%
EPS 3.85 5.66 9.06 11.40 7.09 5.94 5.05 -5.19%
DPS 2.84 2.83 3.88 7.75 5.83 0.00 1.57 12.36%
NAPS 0.8744 0.8676 0.00 0.7839 0.3649 0.5703 0.5046 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 1.13 1.49 1.87 1.40 0.53 0.46 0.40 22.65%
P/EPS 31.12 14.70 16.46 12.18 5.10 4.88 4.66 45.27%
EY 3.21 6.80 6.07 8.21 19.62 20.49 21.47 -31.18%
DY 2.38 3.41 2.60 5.58 16.14 0.00 6.67 -18.34%
P/NAPS 1.37 0.96 0.00 1.77 0.99 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 - - 22/10/04 23/10/03 24/10/02 19/10/01 -
Price 1.27 0.00 0.00 1.60 1.80 0.80 0.64 -
P/RPS 1.14 0.00 0.00 1.53 0.96 0.40 0.34 26.86%
P/EPS 31.37 0.00 0.00 13.26 9.27 4.29 3.97 50.15%
EY 3.19 0.00 0.00 7.54 10.79 23.30 25.16 -33.37%
DY 2.36 0.00 0.00 5.13 8.88 0.00 7.81 -20.97%
P/NAPS 1.38 0.00 0.00 1.93 1.80 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