[CHINWEL] QoQ Annualized Quarter Result on 30-Jun-2005 [#4]

Stock
[CHINWEL] CHIN WELL HOLDINGS BHD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Jun-2005 [#4]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
CHINWEL's Result
CHINWEL's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/12/05 30/09/05 30/06/05 31/05/05 31/03/05 28/02/05 CAGR
Revenue 300,040 307,102 356,512 0 277,540 0 274,853 8.41%
PBT 33,413 39,336 54,124 0 45,319 0 48,849 -29.53%
Tax -9,089 -10,730 -14,400 0 -10,875 0 -11,333 -18.40%
NP 24,324 28,606 39,724 0 34,444 0 37,516 -32.92%
-
NP to SH 24,641 28,606 39,724 0 34,444 0 37,516 -32.12%
-
Tax Rate 27.20% 27.28% 26.61% - 24.00% - 23.20% -
Total Cost 275,716 278,496 316,788 0 243,096 0 237,337 14.81%
-
Net Worth 247,319 282,966 248,844 238,479 239,644 0 233,220 5.55%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/05/05 31/03/05 28/02/05 CAGR
Div - - - - 8,129 - - -
Div Payout % - - - - 23.60% - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/05/05 31/03/05 28/02/05 CAGR
Net Worth 247,319 282,966 248,844 238,479 239,644 0 233,220 5.55%
NOSH 271,779 271,404 271,338 270,999 270,999 270,808 270,808 0.33%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/05/05 31/03/05 28/02/05 CAGR
NP Margin 8.11% 9.31% 11.14% 0.00% 12.41% 0.00% 13.65% -
ROE 9.96% 10.11% 15.96% 0.00% 14.37% 0.00% 16.09% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/05/05 31/03/05 28/02/05 CAGR
RPS 110.40 113.15 131.39 0.00 102.41 0.00 101.49 8.06%
EPS 9.07 10.54 14.64 0.00 12.71 0.00 13.85 -32.30%
DPS 0.00 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 0.91 1.0426 0.9171 0.88 0.8843 0.00 0.8612 5.21%
Adjusted Per Share Value based on latest NOSH - 270,686
31/03/06 31/12/05 30/09/05 30/06/05 31/05/05 31/03/05 28/02/05 CAGR
RPS 100.17 102.53 119.02 0.00 92.66 0.00 91.76 8.41%
EPS 8.23 9.55 13.26 0.00 11.50 0.00 12.52 -32.07%
DPS 0.00 0.00 0.00 0.00 2.71 0.00 0.00 -
NAPS 0.8257 0.9447 0.8308 0.7962 0.8001 0.00 0.7786 5.56%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/05/05 31/03/05 28/02/05 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/05/05 31/03/05 28/02/05 -
Price 1.19 0.84 0.88 1.02 1.08 1.52 1.51 -
P/RPS 1.08 0.74 0.67 0.00 1.05 0.00 1.49 -25.66%
P/EPS 13.13 7.97 6.01 0.00 8.50 0.00 10.90 18.71%
EY 7.62 12.55 16.64 0.00 11.77 0.00 9.17 -15.68%
DY 0.00 0.00 0.00 0.00 2.78 0.00 0.00 -
P/NAPS 1.31 0.81 0.96 1.16 1.22 0.00 1.75 -23.42%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/05/05 31/03/05 28/02/05 CAGR
Date 31/05/06 23/02/06 28/11/05 - 25/07/05 - 20/04/05 -
Price 1.24 1.03 0.90 0.00 0.94 0.00 1.39 -
P/RPS 1.12 0.91 0.68 0.00 0.92 0.00 1.37 -16.94%
P/EPS 13.68 9.77 6.15 0.00 7.40 0.00 10.03 33.11%
EY 7.31 10.23 16.27 0.00 13.52 0.00 9.97 -24.87%
DY 0.00 0.00 0.00 0.00 3.19 0.00 0.00 -
P/NAPS 1.36 0.99 0.98 0.00 1.06 0.00 1.61 -14.40%

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