[CHINWEL] YoY TTM Result on 31-Dec-2005 [#2]

Stock
[CHINWEL] CHIN WELL HOLDINGS BHD
Announcement Date
23-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Dec-2005 [#2]
Profit Trend
QoQ- 26.92%
YoY- -8.74%
Quarter Report
Latest QR
Upcoming QR
CHINWEL's Result
CHINWEL's Financial Summary
View:
Show?
TTM Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 30/11/04 30/11/03 CAGR
Revenue 499,800 445,996 327,829 224,951 147,401 220,224 211,646 18.38%
PBT 19,014 13,266 14,714 28,350 28,685 37,383 28,460 -7.61%
Tax -9,553 -5,933 -7,273 -7,740 -6,100 -8,381 -7,330 5.34%
NP 9,461 7,333 7,441 20,610 22,585 29,002 21,130 -14.60%
-
NP to SH 12,349 14,000 11,506 20,610 22,585 29,002 21,130 -10.01%
-
Tax Rate 50.24% 44.72% 49.43% 27.30% 21.27% 22.42% 25.76% -
Total Cost 490,339 438,663 320,388 204,341 124,816 191,222 190,516 20.40%
-
Net Worth 256,204 254,399 255,648 283,120 0 234,381 105,322 19.08%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 30/11/04 30/11/03 CAGR
Div 8,175 8,194 8,155 8,120 - 2,660 19,655 -15.83%
Div Payout % 66.20% 58.53% 70.88% 39.40% - 9.17% 93.02% -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 30/11/04 30/11/03 CAGR
Net Worth 256,204 254,399 255,648 283,120 0 234,381 105,322 19.08%
NOSH 272,558 270,638 271,966 271,552 270,710 270,710 105,322 20.53%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 30/11/04 30/11/03 CAGR
NP Margin 1.89% 1.64% 2.27% 9.16% 15.32% 13.17% 9.98% -
ROE 4.82% 5.50% 4.50% 7.28% 0.00% 12.37% 20.06% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 30/11/04 30/11/03 CAGR
RPS 183.37 164.79 120.54 82.84 54.45 81.35 200.95 -1.78%
EPS 4.53 5.17 4.23 7.59 8.34 10.71 20.06 -25.34%
DPS 3.00 3.00 3.00 3.00 0.00 0.98 18.66 -30.16%
NAPS 0.94 0.94 0.94 1.0426 0.00 0.8658 1.00 -1.20%
Adjusted Per Share Value based on latest NOSH - 271,552
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 30/11/04 30/11/03 CAGR
RPS 174.25 155.49 114.29 78.43 51.39 76.78 73.79 18.38%
EPS 4.31 4.88 4.01 7.19 7.87 10.11 7.37 -10.00%
DPS 2.85 2.86 2.84 2.83 0.00 0.93 6.85 -15.82%
NAPS 0.8932 0.8869 0.8913 0.9871 0.00 0.8171 0.3672 19.07%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 30/11/04 30/11/03 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 30/11/04 28/11/03 -
Price 0.68 1.11 1.29 0.84 1.64 1.60 2.08 -
P/RPS 0.37 0.67 1.07 1.01 3.01 1.97 1.04 -18.37%
P/EPS 15.01 21.46 30.49 11.07 19.66 14.93 10.37 7.53%
EY 6.66 4.66 3.28 9.04 5.09 6.70 9.65 -7.02%
DY 4.41 2.70 2.33 3.57 0.00 0.61 8.97 -13.01%
P/NAPS 0.72 1.18 1.37 0.81 0.00 1.85 2.08 -18.81%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 30/11/04 30/11/03 CAGR
Date 23/02/09 22/02/08 22/02/07 - - - 30/01/04 -
Price 0.85 1.01 1.69 0.00 0.00 0.00 2.22 -
P/RPS 0.46 0.61 1.40 0.00 0.00 0.00 1.10 -15.74%
P/EPS 18.76 19.52 39.95 0.00 0.00 0.00 11.07 10.91%
EY 5.33 5.12 2.50 0.00 0.00 0.00 9.04 -9.85%
DY 3.53 2.97 1.78 0.00 0.00 0.00 8.41 -15.67%
P/NAPS 0.90 1.07 1.80 0.00 0.00 0.00 2.22 -16.25%

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