[CHINWEL] QoQ TTM Result on 30-Sep-2007 [#1]

Stock
[CHINWEL] CHIN WELL HOLDINGS BHD
Announcement Date
22-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
30-Sep-2007 [#1]
Profit Trend
QoQ- -0.58%
YoY- 59.18%
Quarter Report
Latest QR
Upcoming QR
CHINWEL's Result
CHINWEL's Financial Summary
View:
Show?
TTM Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 499,598 471,729 445,996 416,579 389,795 353,188 327,829 32.46%
PBT 34,928 15,965 13,266 17,232 18,337 16,518 14,714 78.04%
Tax -12,033 -4,483 -5,933 -5,544 -4,814 -9,429 -7,273 39.92%
NP 22,895 11,482 7,333 11,688 13,523 7,089 7,441 111.69%
-
NP to SH 27,348 17,792 14,000 17,569 17,671 11,754 11,506 78.19%
-
Tax Rate 34.45% 28.08% 44.72% 32.17% 26.25% 57.08% 49.43% -
Total Cost 476,703 460,247 438,663 404,891 376,272 346,099 320,388 30.36%
-
Net Worth 264,329 250,349 254,399 253,923 251,308 251,353 255,648 2.25%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 8,175 8,194 8,194 8,194 8,194 8,155 8,155 0.16%
Div Payout % 29.89% 46.06% 58.53% 46.64% 46.37% 69.39% 70.88% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 264,329 250,349 254,399 253,923 251,308 251,353 255,648 2.25%
NOSH 272,505 272,119 270,638 273,035 273,161 273,209 271,966 0.13%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 4.58% 2.43% 1.64% 2.81% 3.47% 2.01% 2.27% -
ROE 10.35% 7.11% 5.50% 6.92% 7.03% 4.68% 4.50% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 183.34 173.35 164.79 152.57 142.70 129.27 120.54 32.29%
EPS 10.04 6.54 5.17 6.43 6.47 4.30 4.23 78.02%
DPS 3.00 3.00 3.00 3.00 3.00 3.00 3.00 0.00%
NAPS 0.97 0.92 0.94 0.93 0.92 0.92 0.94 2.11%
Adjusted Per Share Value based on latest NOSH - 273,035
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 166.79 157.49 148.90 139.08 130.13 117.91 109.45 32.45%
EPS 9.13 5.94 4.67 5.87 5.90 3.92 3.84 78.23%
DPS 2.73 2.74 2.74 2.74 2.74 2.72 2.72 0.24%
NAPS 0.8825 0.8358 0.8493 0.8477 0.839 0.8391 0.8535 2.25%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 1.08 1.04 1.11 1.04 1.60 1.42 1.29 -
P/RPS 0.59 0.60 0.67 0.68 1.12 1.10 1.07 -32.78%
P/EPS 10.76 15.91 21.46 16.16 24.73 33.01 30.49 -50.09%
EY 9.29 6.29 4.66 6.19 4.04 3.03 3.28 100.31%
DY 2.78 2.88 2.70 2.88 1.87 2.11 2.33 12.50%
P/NAPS 1.11 1.13 1.18 1.12 1.74 1.54 1.37 -13.10%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 22/08/08 22/05/08 22/02/08 22/11/07 22/08/07 23/05/07 22/02/07 -
Price 1.05 1.01 1.01 1.17 1.27 1.56 1.69 -
P/RPS 0.57 0.58 0.61 0.77 0.89 1.21 1.40 -45.09%
P/EPS 10.46 15.45 19.52 18.18 19.63 36.26 39.95 -59.10%
EY 9.56 6.47 5.12 5.50 5.09 2.76 2.50 144.73%
DY 2.86 2.97 2.97 2.56 2.36 1.92 1.78 37.22%
P/NAPS 1.08 1.10 1.07 1.26 1.38 1.70 1.80 -28.88%

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