[CHINWEL] QoQ Cumulative Quarter Result on 30-Nov-2004 [#2]

Stock
[CHINWEL] CHIN WELL HOLDINGS BHD
Announcement Date
19-Jan-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2005
Quarter
30-Nov-2004 [#2]
Profit Trend
QoQ--%
YoY- 65.73%
Quarter Report
Latest QR
Upcoming QR
CHINWEL's Result
CHINWEL's Financial Summary
View:
Show?
Cumulative Result
31/03/05 28/02/05 31/12/04 30/11/04 30/09/04 31/08/04 31/05/04 CAGR
Revenue 0 206,140 0 147,400 0 85,128 253,002 -
PBT 0 36,637 0 28,686 0 15,319 34,200 -
Tax 0 -8,500 0 -6,100 0 -3,400 -6,491 -
NP 0 28,137 0 22,586 0 11,919 27,709 -
-
NP to SH 0 28,137 0 22,586 0 11,919 27,709 -
-
Tax Rate - 23.20% - 21.26% - 22.19% 18.98% -
Total Cost 0 178,003 0 124,814 0 73,209 225,293 -
-
Net Worth 0 233,220 0 234,471 0 224,835 207,950 -
Dividend
31/03/05 28/02/05 31/12/04 30/11/04 30/09/04 31/08/04 31/05/04 CAGR
Div - - - - - - 13,827 -
Div Payout % - - - - - - 49.90% -
Equity
31/03/05 28/02/05 31/12/04 30/11/04 30/09/04 31/08/04 31/05/04 CAGR
Net Worth 0 233,220 0 234,471 0 224,835 207,950 -
NOSH 270,808 270,808 270,815 270,815 270,886 270,886 106,368 207.10%
Ratio Analysis
31/03/05 28/02/05 31/12/04 30/11/04 30/09/04 31/08/04 31/05/04 CAGR
NP Margin 0.00% 13.65% 0.00% 15.32% 0.00% 14.00% 10.95% -
ROE 0.00% 12.06% 0.00% 9.63% 0.00% 5.30% 13.32% -
Per Share
31/03/05 28/02/05 31/12/04 30/11/04 30/09/04 31/08/04 31/05/04 CAGR
RPS 0.00 76.12 0.00 54.43 0.00 31.43 237.85 -
EPS 0.00 10.39 0.00 8.34 0.00 4.40 26.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 13.00 -
NAPS 0.00 0.8612 0.00 0.8658 0.00 0.83 1.955 -
Adjusted Per Share Value based on latest NOSH - 270,710
31/03/05 28/02/05 31/12/04 30/11/04 30/09/04 31/08/04 31/05/04 CAGR
RPS 0.00 71.87 0.00 51.39 0.00 29.68 88.21 -
EPS 0.00 9.81 0.00 7.87 0.00 4.16 9.66 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 4.82 -
NAPS 0.00 0.8131 0.00 0.8175 0.00 0.7839 0.725 -
Price Multiplier on Financial Quarter End Date
31/03/05 28/02/05 31/12/04 30/11/04 30/09/04 31/08/04 31/05/04 CAGR
Date 31/03/05 28/02/05 31/12/04 30/11/04 30/09/04 30/08/04 31/05/04 -
Price 1.52 1.51 1.64 1.60 1.58 1.47 2.12 -
P/RPS 0.00 1.98 0.00 2.94 0.00 4.68 0.89 -
P/EPS 0.00 14.53 0.00 19.18 0.00 33.41 8.14 -
EY 0.00 6.88 0.00 5.21 0.00 2.99 12.29 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 6.13 -
P/NAPS 0.00 1.75 0.00 1.85 0.00 1.77 1.08 -
Price Multiplier on Announcement Date
31/03/05 28/02/05 31/12/04 30/11/04 30/09/04 31/08/04 31/05/04 CAGR
Date - 20/04/05 - 19/01/05 - 22/10/04 23/07/04 -
Price 0.00 1.39 0.00 1.62 0.00 1.60 1.65 -
P/RPS 0.00 1.83 0.00 2.98 0.00 5.09 0.69 -
P/EPS 0.00 13.38 0.00 19.42 0.00 36.36 6.33 -
EY 0.00 7.47 0.00 5.15 0.00 2.75 15.79 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 7.88 -
P/NAPS 0.00 1.61 0.00 1.87 0.00 1.93 0.84 -

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