[CHINWEL] QoQ TTM Result on 31-Dec-2005 [#2]

Stock
[CHINWEL] CHIN WELL HOLDINGS BHD
Announcement Date
23-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Dec-2005 [#2]
Profit Trend
QoQ- 26.92%
YoY- -8.74%
Quarter Report
Latest QR
Upcoming QR
CHINWEL's Result
CHINWEL's Financial Summary
View:
Show?
TTM Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/05/05 CAGR
Revenue 303,149 303,533 225,030 224,951 160,528 130,140 130,140 88.47%
PBT 14,522 21,561 25,060 28,350 22,213 16,633 16,633 -9.67%
Tax -6,831 -8,297 -6,817 -7,740 -5,975 -4,775 -4,775 30.78%
NP 7,691 13,264 18,243 20,610 16,238 11,858 11,858 -27.71%
-
NP to SH 11,037 16,279 18,481 20,610 16,238 11,858 11,858 -5.23%
-
Tax Rate 47.04% 38.48% 27.20% 27.30% 26.90% 28.71% 28.71% -
Total Cost 295,458 290,269 206,787 204,341 144,290 118,282 118,282 98.59%
-
Net Worth 250,806 244,666 248,495 283,120 248,844 238,204 239,368 3.56%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/05/05 CAGR
Div 8,155 8,155 - 8,120 8,120 8,120 8,120 0.32%
Div Payout % 73.89% 50.10% - 39.40% 50.01% 68.48% 68.48% -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/05/05 CAGR
Net Worth 250,806 244,666 248,495 283,120 248,844 238,204 239,368 3.56%
NOSH 272,616 271,851 273,071 271,552 271,338 270,686 270,686 0.53%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/05/05 CAGR
NP Margin 2.54% 4.37% 8.11% 9.16% 10.12% 9.11% 9.11% -
ROE 4.40% 6.65% 7.44% 7.28% 6.53% 4.98% 4.95% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/05/05 CAGR
RPS 111.20 111.65 82.41 82.84 59.16 48.08 48.08 87.46%
EPS 4.05 5.99 6.77 7.59 5.98 4.38 4.38 -5.70%
DPS 3.00 3.00 0.00 3.00 3.00 3.00 3.00 0.00%
NAPS 0.92 0.90 0.91 1.0426 0.9171 0.88 0.8843 3.01%
Adjusted Per Share Value based on latest NOSH - 271,552
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/05/05 CAGR
RPS 105.69 105.82 78.45 78.43 55.97 45.37 45.37 88.47%
EPS 3.85 5.68 6.44 7.19 5.66 4.13 4.13 -5.12%
DPS 2.84 2.84 0.00 2.83 2.83 2.83 2.83 0.26%
NAPS 0.8744 0.853 0.8663 0.9871 0.8676 0.8305 0.8345 3.56%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/05/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/05/05 -
Price 1.26 1.40 1.19 0.84 0.88 1.02 1.08 -
P/RPS 1.13 1.25 1.44 1.01 1.49 2.12 2.25 -40.32%
P/EPS 31.12 23.38 17.58 11.07 14.70 23.28 24.65 19.08%
EY 3.21 4.28 5.69 9.04 6.80 4.29 4.06 -16.14%
DY 2.38 2.14 0.00 3.57 3.41 2.94 2.78 -10.99%
P/NAPS 1.37 1.56 1.31 0.81 0.96 1.16 1.22 9.07%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/05/05 CAGR
Date 21/11/06 06/09/06 - - - - - -
Price 1.27 1.27 0.00 0.00 0.00 0.00 0.00 -
P/RPS 1.14 1.14 0.00 0.00 0.00 0.00 0.00 -
P/EPS 31.37 21.21 0.00 0.00 0.00 0.00 0.00 -
EY 3.19 4.72 0.00 0.00 0.00 0.00 0.00 -
DY 2.36 2.36 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.38 1.41 0.00 0.00 0.00 0.00 0.00 -

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