[CHINWEL] YoY TTM Result on 31-Dec-2006 [#2]

Stock
[CHINWEL] CHIN WELL HOLDINGS BHD
Announcement Date
22-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Dec-2006 [#2]
Profit Trend
QoQ- 4.25%
YoY- -44.17%
Quarter Report
Latest QR
Upcoming QR
CHINWEL's Result
CHINWEL's Financial Summary
View:
Show?
TTM Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 30/11/04 CAGR
Revenue 313,458 499,800 445,996 327,829 224,951 147,401 220,224 7.18%
PBT 28,939 19,014 13,266 14,714 28,350 28,685 37,383 -4.90%
Tax -8,553 -9,553 -5,933 -7,273 -7,740 -6,100 -8,381 0.40%
NP 20,386 9,461 7,333 7,441 20,610 22,585 29,002 -6.69%
-
NP to SH 21,266 12,349 14,000 11,506 20,610 22,585 29,002 -5.91%
-
Tax Rate 29.56% 50.24% 44.72% 49.43% 27.30% 21.27% 22.42% -
Total Cost 293,072 490,339 438,663 320,388 204,341 124,816 191,222 8.75%
-
Net Worth 276,511 256,204 254,399 255,648 283,120 0 234,381 3.30%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 30/11/04 CAGR
Div 1,642 8,175 8,194 8,155 8,120 - 2,660 -9.04%
Div Payout % 7.72% 66.20% 58.53% 70.88% 39.40% - 9.17% -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 30/11/04 CAGR
Net Worth 276,511 256,204 254,399 255,648 283,120 0 234,381 3.30%
NOSH 273,773 272,558 270,638 271,966 271,552 270,710 270,710 0.22%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 30/11/04 CAGR
NP Margin 6.50% 1.89% 1.64% 2.27% 9.16% 15.32% 13.17% -
ROE 7.69% 4.82% 5.50% 4.50% 7.28% 0.00% 12.37% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 30/11/04 CAGR
RPS 114.50 183.37 164.79 120.54 82.84 54.45 81.35 6.94%
EPS 7.77 4.53 5.17 4.23 7.59 8.34 10.71 -6.11%
DPS 0.60 3.00 3.00 3.00 3.00 0.00 0.98 -9.19%
NAPS 1.01 0.94 0.94 0.94 1.0426 0.00 0.8658 3.07%
Adjusted Per Share Value based on latest NOSH - 271,966
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 30/11/04 CAGR
RPS 104.65 166.86 148.90 109.45 75.10 49.21 73.52 7.18%
EPS 7.10 4.12 4.67 3.84 6.88 7.54 9.68 -5.91%
DPS 0.55 2.73 2.74 2.72 2.71 0.00 0.89 -9.02%
NAPS 0.9231 0.8553 0.8493 0.8535 0.9452 0.00 0.7825 3.30%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 30/11/04 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 30/11/04 -
Price 1.01 0.68 1.11 1.29 0.84 1.64 1.60 -
P/RPS 0.88 0.37 0.67 1.07 1.01 3.01 1.97 -14.64%
P/EPS 13.00 15.01 21.46 30.49 11.07 19.66 14.93 -2.68%
EY 7.69 6.66 4.66 3.28 9.04 5.09 6.70 2.74%
DY 0.59 4.41 2.70 2.33 3.57 0.00 0.61 -0.65%
P/NAPS 1.00 0.72 1.18 1.37 0.81 0.00 1.85 -11.38%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 30/11/04 CAGR
Date 23/02/10 23/02/09 22/02/08 22/02/07 - - - -
Price 1.12 0.85 1.01 1.69 0.00 0.00 0.00 -
P/RPS 0.98 0.46 0.61 1.40 0.00 0.00 0.00 -
P/EPS 14.42 18.76 19.52 39.95 0.00 0.00 0.00 -
EY 6.94 5.33 5.12 2.50 0.00 0.00 0.00 -
DY 0.54 3.53 2.97 1.78 0.00 0.00 0.00 -
P/NAPS 1.11 0.90 1.07 1.80 0.00 0.00 0.00 -

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