[CHINWEL] YoY TTM Result on 31-May-2004 [#4]

Stock
[CHINWEL] CHIN WELL HOLDINGS BHD
Announcement Date
23-Jul-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2004
Quarter
31-May-2004 [#4]
Profit Trend
QoQ- 9.17%
YoY- 47.47%
Quarter Report
Latest QR
Upcoming QR
CHINWEL's Result
CHINWEL's Financial Summary
View:
Show?
TTM Result
30/06/06 30/06/05 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
Revenue 303,533 130,140 130,140 253,002 193,015 169,925 175,010 11.43%
PBT 21,561 16,633 16,633 34,200 25,540 19,347 19,527 1.96%
Tax -8,297 -4,775 -4,775 -6,491 -6,750 -4,889 -3,600 17.84%
NP 13,264 11,858 11,858 27,709 18,790 14,458 15,927 -3.53%
-
NP to SH 16,279 11,858 11,858 27,709 18,790 14,458 15,927 0.43%
-
Tax Rate 38.48% 28.71% 28.71% 18.98% 26.43% 25.27% 18.44% -
Total Cost 290,269 118,282 118,282 225,293 174,225 155,467 159,083 12.55%
-
Net Worth 244,666 238,204 239,368 208,047 95,196 159,459 142,012 11.29%
Dividend
30/06/06 30/06/05 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
Div 8,155 8,120 8,120 22,215 16,723 - 4,494 12.43%
Div Payout % 50.10% 68.48% 68.48% 80.17% 89.00% - 28.22% -
Equity
30/06/06 30/06/05 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
Net Worth 244,666 238,204 239,368 208,047 95,196 159,459 142,012 11.29%
NOSH 271,851 270,686 270,686 106,417 95,196 90,090 89,881 24.31%
Ratio Analysis
30/06/06 30/06/05 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
NP Margin 4.37% 9.11% 9.11% 10.95% 9.73% 8.51% 9.10% -
ROE 6.65% 4.98% 4.95% 13.32% 19.74% 9.07% 11.22% -
Per Share
30/06/06 30/06/05 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
RPS 111.65 48.08 48.08 237.74 202.75 188.62 194.71 -10.36%
EPS 5.99 4.38 4.38 26.04 19.74 16.05 17.72 -19.20%
DPS 3.00 3.00 3.00 21.00 17.57 0.00 5.00 -9.55%
NAPS 0.90 0.88 0.8843 1.955 1.00 1.77 1.58 -10.47%
Adjusted Per Share Value based on latest NOSH - 106,417
30/06/06 30/06/05 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
RPS 101.34 43.45 43.45 84.47 64.44 56.73 58.43 11.43%
EPS 5.43 3.96 3.96 9.25 6.27 4.83 5.32 0.40%
DPS 2.72 2.71 2.71 7.42 5.58 0.00 1.50 12.41%
NAPS 0.8168 0.7953 0.7991 0.6946 0.3178 0.5324 0.4741 11.29%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
Date 30/06/06 30/06/05 31/05/05 31/05/04 30/05/03 31/05/02 31/05/01 -
Price 1.40 1.02 1.08 2.12 0.88 0.86 0.68 -
P/RPS 1.25 2.12 2.25 0.89 0.43 0.46 0.35 28.44%
P/EPS 23.38 23.28 24.65 8.14 4.46 5.36 3.84 42.65%
EY 4.28 4.29 4.06 12.28 22.43 18.66 26.06 -29.90%
DY 2.14 2.94 2.78 9.91 19.96 0.00 7.35 -21.54%
P/NAPS 1.56 1.16 1.22 1.08 0.88 0.49 0.43 28.84%
Price Multiplier on Announcement Date
30/06/06 30/06/05 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
Date 06/09/06 - - 23/07/04 25/07/03 31/07/02 30/07/01 -
Price 1.27 0.00 0.00 1.65 0.95 0.86 0.81 -
P/RPS 1.14 0.00 0.00 0.69 0.47 0.46 0.42 21.69%
P/EPS 21.21 0.00 0.00 6.34 4.81 5.36 4.57 35.23%
EY 4.72 0.00 0.00 15.78 20.78 18.66 21.88 -26.03%
DY 2.36 0.00 0.00 12.73 18.49 0.00 6.17 -17.22%
P/NAPS 1.41 0.00 0.00 0.84 0.95 0.49 0.51 22.13%

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