[CHINWEL] QoQ Annualized Quarter 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- -27.99%
YoY--%
Quarter Report
Latest QR
Upcoming QR
CHINWEL's Result
CHINWEL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/05/05 CAGR
Revenue 354,976 303,533 300,040 307,102 356,512 0 277,540 20.25%
PBT 25,968 21,561 33,413 39,336 54,124 0 45,319 -34.12%
Tax -8,536 -8,297 -9,089 -10,730 -14,400 0 -10,875 -16.59%
NP 17,432 13,264 24,324 28,606 39,724 0 34,444 -39.97%
-
NP to SH 18,756 16,279 24,641 28,606 39,724 0 34,444 -36.59%
-
Tax Rate 32.87% 38.48% 27.20% 27.28% 26.61% - 24.00% -
Total Cost 337,544 290,269 275,716 278,496 316,788 0 243,096 27.89%
-
Net Worth 250,806 245,001 247,319 282,966 248,844 238,479 239,644 3.47%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/05/05 CAGR
Div - 8,166 - - - - 8,129 -
Div Payout % - 50.17% - - - - 23.60% -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/05/05 CAGR
Net Worth 250,806 245,001 247,319 282,966 248,844 238,479 239,644 3.47%
NOSH 272,616 272,224 271,779 271,404 271,338 270,999 270,999 0.44%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/05/05 CAGR
NP Margin 4.91% 4.37% 8.11% 9.31% 11.14% 0.00% 12.41% -
ROE 7.48% 6.64% 9.96% 10.11% 15.96% 0.00% 14.37% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/05/05 CAGR
RPS 130.21 111.50 110.40 113.15 131.39 0.00 102.41 19.72%
EPS 6.88 5.98 9.07 10.54 14.64 0.00 12.71 -36.87%
DPS 0.00 3.00 0.00 0.00 0.00 0.00 3.00 -
NAPS 0.92 0.90 0.91 1.0426 0.9171 0.88 0.8843 3.01%
Adjusted Per Share Value based on latest NOSH - 271,552
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/05/05 CAGR
RPS 118.51 101.34 100.17 102.53 119.02 0.00 92.66 20.25%
EPS 6.26 5.43 8.23 9.55 13.26 0.00 11.50 -36.60%
DPS 0.00 2.73 0.00 0.00 0.00 0.00 2.71 -
NAPS 0.8373 0.8179 0.8257 0.9447 0.8308 0.7962 0.8001 3.46%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/05/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/05/05 -
Price 1.26 1.40 1.19 0.84 0.88 1.02 1.08 -
P/RPS 0.97 1.26 1.08 0.74 0.67 0.00 1.05 -5.76%
P/EPS 18.31 23.41 13.13 7.97 6.01 0.00 8.50 77.73%
EY 5.46 4.27 7.62 12.55 16.64 0.00 11.77 -43.76%
DY 0.00 2.14 0.00 0.00 0.00 0.00 2.78 -
P/NAPS 1.37 1.56 1.31 0.81 0.96 1.16 1.22 9.07%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/05/05 CAGR
Date 21/11/06 06/09/06 31/05/06 23/02/06 28/11/05 - 25/07/05 -
Price 1.27 1.27 1.24 1.03 0.90 0.00 0.94 -
P/RPS 0.98 1.14 1.12 0.91 0.68 0.00 0.92 4.84%
P/EPS 18.46 21.24 13.68 9.77 6.15 0.00 7.40 98.40%
EY 5.42 4.71 7.31 10.23 16.27 0.00 13.52 -49.59%
DY 0.00 2.36 0.00 0.00 0.00 0.00 3.19 -
P/NAPS 1.38 1.41 1.36 0.99 0.98 0.00 1.06 21.86%

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