[CHINWEL] QoQ Cumulative Quarter Result on 31-Dec-2007 [#2]

Stock
[CHINWEL] CHIN WELL HOLDINGS BHD
Announcement Date
22-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Dec-2007 [#2]
Profit Trend
QoQ- 27.73%
YoY- -38.52%
Quarter Report
Latest QR
Upcoming QR
CHINWEL's Result
CHINWEL's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 146,840 499,598 356,619 234,048 115,528 389,799 274,685 -34.05%
PBT 15,004 34,521 17,645 7,750 5,387 18,046 20,017 -17.44%
Tax -5,478 -11,906 -7,618 -5,460 -2,864 -5,032 -7,949 -21.92%
NP 9,526 22,615 10,027 2,290 2,523 13,014 12,068 -14.55%
-
NP to SH 8,440 27,068 14,077 5,859 4,587 17,330 13,956 -28.42%
-
Tax Rate 36.51% 34.49% 43.17% 70.45% 53.17% 27.88% 39.71% -
Total Cost 137,314 476,983 346,592 231,758 113,005 376,785 262,617 -35.02%
-
Net Worth 277,703 264,482 250,499 256,160 253,923 250,884 250,771 7.01%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - - - 8,181 - -
Div Payout % - - - - - 47.21% - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 277,703 264,482 250,499 256,160 253,923 250,884 250,771 7.01%
NOSH 272,258 272,662 272,282 272,511 273,035 272,700 272,578 -0.07%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 6.49% 4.53% 2.81% 0.98% 2.18% 3.34% 4.39% -
ROE 3.04% 10.23% 5.62% 2.29% 1.81% 6.91% 5.57% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 53.93 183.23 130.97 85.89 42.31 142.94 100.77 -34.00%
EPS 3.10 9.93 5.17 2.15 1.68 6.36 5.12 -28.36%
DPS 0.00 0.00 0.00 0.00 0.00 3.00 0.00 -
NAPS 1.02 0.97 0.92 0.94 0.93 0.92 0.92 7.10%
Adjusted Per Share Value based on latest NOSH - 270,638
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 51.19 174.18 124.33 81.60 40.28 135.90 95.77 -34.06%
EPS 2.94 9.44 4.91 2.04 1.60 6.04 4.87 -28.50%
DPS 0.00 0.00 0.00 0.00 0.00 2.85 0.00 -
NAPS 0.9682 0.9221 0.8733 0.8931 0.8853 0.8747 0.8743 7.01%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 1.05 1.08 1.04 1.11 1.04 1.60 1.42 -
P/RPS 1.95 0.59 0.79 1.29 2.46 1.12 1.41 24.05%
P/EPS 33.87 10.88 20.12 51.63 61.90 25.18 27.73 14.22%
EY 2.95 9.19 4.97 1.94 1.62 3.97 3.61 -12.56%
DY 0.00 0.00 0.00 0.00 0.00 1.87 0.00 -
P/NAPS 1.03 1.11 1.13 1.18 1.12 1.74 1.54 -23.46%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 21/11/08 22/08/08 22/05/08 22/02/08 22/11/07 22/08/07 23/05/07 -
Price 0.75 1.05 1.01 1.01 1.17 1.27 1.56 -
P/RPS 1.39 0.57 0.77 1.18 2.77 0.89 1.55 -6.98%
P/EPS 24.19 10.58 19.54 46.98 69.64 19.98 30.47 -14.22%
EY 4.13 9.45 5.12 2.13 1.44 5.00 3.28 16.55%
DY 0.00 0.00 0.00 0.00 0.00 2.36 0.00 -
P/NAPS 0.74 1.08 1.10 1.07 1.26 1.38 1.70 -42.47%

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