[CHINWEL] QoQ Quarter Result on 30-Sep-2004 [#1]

Stock
[CHINWEL] CHIN WELL HOLDINGS BHD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Sep-2004 [#1]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
CHINWEL's Result
CHINWEL's Financial Summary
View:
Show?
Quarter Result
28/02/05 31/12/04 30/11/04 30/09/04 31/08/04 31/05/04 29/02/04 CAGR
Revenue 58,740 0 62,273 0 85,128 72,823 71,265 -17.57%
PBT 7,951 0 13,366 0 15,319 8,698 9,414 -15.54%
Tax -2,400 0 -2,700 0 -3,400 -2,281 -1,750 37.14%
NP 5,551 0 10,666 0 11,919 6,417 7,664 -27.57%
-
NP to SH 5,551 0 10,666 0 11,919 6,417 7,664 -27.57%
-
Tax Rate 30.18% - 20.20% - 22.19% 26.22% 18.59% -
Total Cost 53,189 0 51,607 0 73,209 66,406 63,601 -16.37%
-
Net Worth 233,196 0 234,381 0 224,835 208,047 208,537 11.82%
Dividend
28/02/05 31/12/04 30/11/04 30/09/04 31/08/04 31/05/04 29/02/04 CAGR
Div - - - - - 5,320 8,468 -
Div Payout % - - - - - 82.92% 110.50% -
Equity
28/02/05 31/12/04 30/11/04 30/09/04 31/08/04 31/05/04 29/02/04 CAGR
Net Worth 233,196 0 234,381 0 224,835 208,047 208,537 11.82%
NOSH 270,780 270,710 270,710 270,886 270,886 106,417 105,856 155.80%
Ratio Analysis
28/02/05 31/12/04 30/11/04 30/09/04 31/08/04 31/05/04 29/02/04 CAGR
NP Margin 9.45% 0.00% 17.13% 0.00% 14.00% 8.81% 10.75% -
ROE 2.38% 0.00% 4.55% 0.00% 5.30% 3.08% 3.68% -
Per Share
28/02/05 31/12/04 30/11/04 30/09/04 31/08/04 31/05/04 29/02/04 CAGR
RPS 21.69 0.00 23.00 0.00 31.43 68.43 67.32 -67.78%
EPS 2.05 0.00 3.94 0.00 4.40 6.03 7.24 -71.68%
DPS 0.00 0.00 0.00 0.00 0.00 5.00 8.00 -
NAPS 0.8612 0.00 0.8658 0.00 0.83 1.955 1.97 -56.28%
Adjusted Per Share Value based on latest NOSH - 270,886
28/02/05 31/12/04 30/11/04 30/09/04 31/08/04 31/05/04 29/02/04 CAGR
RPS 19.61 0.00 20.79 0.00 28.42 24.31 23.79 -17.57%
EPS 1.85 0.00 3.56 0.00 3.98 2.14 2.56 -27.73%
DPS 0.00 0.00 0.00 0.00 0.00 1.78 2.83 -
NAPS 0.7785 0.00 0.7825 0.00 0.7506 0.6946 0.6962 11.82%
Price Multiplier on Financial Quarter End Date
28/02/05 31/12/04 30/11/04 30/09/04 31/08/04 31/05/04 29/02/04 CAGR
Date 28/02/05 31/12/04 30/11/04 30/09/04 30/08/04 31/05/04 27/02/04 -
Price 1.51 1.64 1.60 1.58 1.47 2.12 2.32 -
P/RPS 6.96 0.00 6.96 0.00 4.68 3.10 3.45 101.73%
P/EPS 73.66 0.00 40.61 0.00 33.41 35.16 32.04 129.90%
EY 1.36 0.00 2.46 0.00 2.99 2.84 3.12 -56.41%
DY 0.00 0.00 0.00 0.00 0.00 2.36 3.45 -
P/NAPS 1.75 0.00 1.85 0.00 1.77 1.08 1.18 48.30%
Price Multiplier on Announcement Date
28/02/05 31/12/04 30/11/04 30/09/04 31/08/04 31/05/04 29/02/04 CAGR
Date 20/04/05 - 19/01/05 - 22/10/04 23/07/04 26/04/04 -
Price 1.39 0.00 1.62 0.00 1.60 1.65 2.22 -
P/RPS 6.41 0.00 7.04 0.00 5.09 2.41 3.30 94.24%
P/EPS 67.80 0.00 41.12 0.00 36.36 27.36 30.66 121.13%
EY 1.47 0.00 2.43 0.00 2.75 3.65 3.26 -54.90%
DY 0.00 0.00 0.00 0.00 0.00 3.03 3.60 -
P/NAPS 1.61 0.00 1.87 0.00 1.93 0.84 1.13 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