[CHINWEL] QoQ Cumulative 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- 103.24%
YoY- -33.37%
Quarter Report
Latest QR
Upcoming QR
CHINWEL's Result
CHINWEL's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 115,528 389,799 274,685 177,847 88,744 303,533 225,030 -35.85%
PBT 5,387 18,046 20,017 12,821 6,492 21,561 25,060 -64.08%
Tax -2,864 -5,032 -7,949 -4,341 -2,134 -8,297 -6,817 -43.87%
NP 2,523 13,014 12,068 8,480 4,358 13,264 18,243 -73.22%
-
NP to SH 4,587 17,330 13,956 9,530 4,689 16,279 18,481 -60.47%
-
Tax Rate 53.17% 27.88% 39.71% 33.86% 32.87% 38.48% 27.20% -
Total Cost 113,005 376,785 262,617 169,367 84,386 290,269 206,787 -33.13%
-
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 1.81% 6.91% 5.57% 3.72% 1.87% 6.64% 7.47% -
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 42.31 142.94 100.77 65.32 32.55 111.50 82.80 -36.05%
EPS 1.68 6.36 5.12 3.50 1.72 5.98 6.80 -60.59%
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 38.57 130.14 91.70 59.37 29.63 101.34 75.13 -35.85%
EPS 1.53 5.79 4.66 3.18 1.57 5.43 6.17 -60.49%
DPS 0.00 2.73 0.00 0.00 0.00 2.73 0.00 -
NAPS 0.8477 0.8376 0.8372 0.8545 0.8373 0.8179 0.8257 1.76%
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 2.46 1.12 1.41 1.98 3.87 1.26 1.44 42.85%
P/EPS 61.90 25.18 27.73 36.86 73.26 23.41 17.50 131.97%
EY 1.62 3.97 3.61 2.71 1.37 4.27 5.71 -56.78%
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 2.77 0.89 1.55 2.59 3.90 1.14 1.50 50.46%
P/EPS 69.64 19.98 30.47 48.29 73.84 21.24 18.24 144.08%
EY 1.44 5.00 3.28 2.07 1.35 4.71 5.48 -58.94%
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