[CHINWEL] QoQ Annualized Quarter 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- 1.62%
YoY- -33.37%
Quarter Report
Latest QR
Upcoming QR
CHINWEL's Result
CHINWEL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 462,112 389,799 366,246 355,694 354,976 303,533 300,040 33.33%
PBT 21,548 18,046 26,689 25,642 25,968 21,561 33,413 -25.33%
Tax -11,456 -5,032 -10,598 -8,682 -8,536 -8,297 -9,089 16.66%
NP 10,092 13,014 16,090 16,960 17,432 13,264 24,324 -44.34%
-
NP to SH 18,348 17,330 18,608 19,060 18,756 16,279 24,641 -17.83%
-
Tax Rate 53.17% 27.88% 39.71% 33.86% 32.87% 38.48% 27.20% -
Total Cost 452,020 376,785 350,156 338,734 337,544 290,269 275,716 38.99%
-
Net Worth 253,923 250,884 250,771 255,948 250,806 245,001 247,319 1.77%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - 8,181 - - - 8,166 - -
Div Payout % - 47.21% - - - 50.17% - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 253,923 250,884 250,771 255,948 250,806 245,001 247,319 1.77%
NOSH 273,035 272,700 272,578 272,285 272,616 272,224 271,779 0.30%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 2.18% 3.34% 4.39% 4.77% 4.91% 4.37% 8.11% -
ROE 7.23% 6.91% 7.42% 7.45% 7.48% 6.64% 9.96% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 169.25 142.94 134.36 130.63 130.21 111.50 110.40 32.92%
EPS 6.72 6.36 6.83 7.00 6.88 5.98 9.07 -18.10%
DPS 0.00 3.00 0.00 0.00 0.00 3.00 0.00 -
NAPS 0.93 0.92 0.92 0.94 0.92 0.90 0.91 1.45%
Adjusted Per Share Value based on latest NOSH - 271,966
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 161.11 135.90 127.69 124.01 123.76 105.82 104.60 33.33%
EPS 6.40 6.04 6.49 6.64 6.54 5.68 8.59 -17.80%
DPS 0.00 2.85 0.00 0.00 0.00 2.85 0.00 -
NAPS 0.8853 0.8747 0.8743 0.8923 0.8744 0.8542 0.8622 1.77%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 1.04 1.60 1.42 1.29 1.26 1.40 1.19 -
P/RPS 0.61 1.12 1.06 0.99 0.97 1.26 1.08 -31.64%
P/EPS 15.48 25.18 20.80 18.43 18.31 23.41 13.13 11.59%
EY 6.46 3.97 4.81 5.43 5.46 4.27 7.62 -10.41%
DY 0.00 1.87 0.00 0.00 0.00 2.14 0.00 -
P/NAPS 1.12 1.74 1.54 1.37 1.37 1.56 1.31 -9.91%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 22/11/07 22/08/07 23/05/07 22/02/07 21/11/06 06/09/06 31/05/06 -
Price 1.17 1.27 1.56 1.69 1.27 1.27 1.24 -
P/RPS 0.69 0.89 1.16 1.29 0.98 1.14 1.12 -27.57%
P/EPS 17.41 19.98 22.85 24.14 18.46 21.24 13.68 17.42%
EY 5.74 5.00 4.38 4.14 5.42 4.71 7.31 -14.87%
DY 0.00 2.36 0.00 0.00 0.00 2.36 0.00 -
P/NAPS 1.26 1.38 1.70 1.80 1.38 1.41 1.36 -4.95%

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