[CHINWEL] QoQ Annualized Quarter Result on 30-Jun-2006 [#4]

Stock
[CHINWEL] CHIN WELL HOLDINGS BHD
Announcement Date
06-Sep-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
30-Jun-2006 [#4]
Profit Trend
QoQ- -33.94%
YoY--%
Quarter Report
Latest QR
Upcoming QR
CHINWEL's Result
CHINWEL's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 366,246 355,694 354,976 303,533 300,040 307,102 356,512 1.81%
PBT 26,689 25,642 25,968 21,561 33,413 39,336 54,124 -37.61%
Tax -10,598 -8,682 -8,536 -8,297 -9,089 -10,730 -14,400 -18.49%
NP 16,090 16,960 17,432 13,264 24,324 28,606 39,724 -45.28%
-
NP to SH 18,608 19,060 18,756 16,279 24,641 28,606 39,724 -39.71%
-
Tax Rate 39.71% 33.86% 32.87% 38.48% 27.20% 27.28% 26.61% -
Total Cost 350,156 338,734 337,544 290,269 275,716 278,496 316,788 6.91%
-
Net Worth 250,771 255,948 250,806 245,001 247,319 282,966 248,844 0.51%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - - - 8,166 - - - -
Div Payout % - - - 50.17% - - - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 250,771 255,948 250,806 245,001 247,319 282,966 248,844 0.51%
NOSH 272,578 272,285 272,616 272,224 271,779 271,404 271,338 0.30%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 4.39% 4.77% 4.91% 4.37% 8.11% 9.31% 11.14% -
ROE 7.42% 7.45% 7.48% 6.64% 9.96% 10.11% 15.96% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 134.36 130.63 130.21 111.50 110.40 113.15 131.39 1.50%
EPS 6.83 7.00 6.88 5.98 9.07 10.54 14.64 -39.87%
DPS 0.00 0.00 0.00 3.00 0.00 0.00 0.00 -
NAPS 0.92 0.94 0.92 0.90 0.91 1.0426 0.9171 0.21%
Adjusted Per Share Value based on latest NOSH - 271,851
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 127.69 124.01 123.76 105.82 104.60 107.07 124.29 1.81%
EPS 6.49 6.64 6.54 5.68 8.59 9.97 13.85 -39.69%
DPS 0.00 0.00 0.00 2.85 0.00 0.00 0.00 -
NAPS 0.8743 0.8923 0.8744 0.8542 0.8622 0.9865 0.8676 0.51%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 1.42 1.29 1.26 1.40 1.19 0.84 0.88 -
P/RPS 1.06 0.99 0.97 1.26 1.08 0.74 0.67 35.81%
P/EPS 20.80 18.43 18.31 23.41 13.13 7.97 6.01 128.97%
EY 4.81 5.43 5.46 4.27 7.62 12.55 16.64 -56.31%
DY 0.00 0.00 0.00 2.14 0.00 0.00 0.00 -
P/NAPS 1.54 1.37 1.37 1.56 1.31 0.81 0.96 37.07%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 23/05/07 22/02/07 21/11/06 06/09/06 31/05/06 23/02/06 28/11/05 -
Price 1.56 1.69 1.27 1.27 1.24 1.03 0.90 -
P/RPS 1.16 1.29 0.98 1.14 1.12 0.91 0.68 42.81%
P/EPS 22.85 24.14 18.46 21.24 13.68 9.77 6.15 140.07%
EY 4.38 4.14 5.42 4.71 7.31 10.23 16.27 -58.34%
DY 0.00 0.00 0.00 2.36 0.00 0.00 0.00 -
P/NAPS 1.70 1.80 1.38 1.41 1.36 0.99 0.98 44.42%

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