[CHINWEL] QoQ TTM 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- 4.25%
YoY- -44.17%
Quarter Report
Latest QR
Upcoming QR
CHINWEL's Result
CHINWEL's Financial Summary
View:
Show?
TTM Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 416,579 389,795 353,188 327,829 303,149 303,533 225,030 50.70%
PBT 17,232 18,337 16,518 14,714 14,522 21,561 25,060 -22.07%
Tax -5,544 -4,814 -9,429 -7,273 -6,831 -8,297 -6,817 -12.86%
NP 11,688 13,523 7,089 7,441 7,691 13,264 18,243 -25.66%
-
NP to SH 17,569 17,671 11,754 11,506 11,037 16,279 18,481 -3.31%
-
Tax Rate 32.17% 26.25% 57.08% 49.43% 47.04% 38.48% 27.20% -
Total Cost 404,891 376,272 346,099 320,388 295,458 290,269 206,787 56.44%
-
Net Worth 253,923 251,308 251,353 255,648 250,806 244,666 248,495 1.44%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div 8,194 8,194 8,155 8,155 8,155 8,155 - -
Div Payout % 46.64% 46.37% 69.39% 70.88% 73.89% 50.10% - -
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 253,923 251,308 251,353 255,648 250,806 244,666 248,495 1.44%
NOSH 273,035 273,161 273,209 271,966 272,616 271,851 273,071 -0.00%
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 2.81% 3.47% 2.01% 2.27% 2.54% 4.37% 8.11% -
ROE 6.92% 7.03% 4.68% 4.50% 4.40% 6.65% 7.44% -
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 152.57 142.70 129.27 120.54 111.20 111.65 82.41 50.71%
EPS 6.43 6.47 4.30 4.23 4.05 5.99 6.77 -3.37%
DPS 3.00 3.00 3.00 3.00 3.00 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 139.08 130.13 117.91 109.45 101.21 101.34 75.13 50.70%
EPS 5.87 5.90 3.92 3.84 3.68 5.43 6.17 -3.26%
DPS 2.74 2.74 2.72 2.72 2.72 2.72 0.00 -
NAPS 0.8477 0.839 0.8391 0.8535 0.8373 0.8168 0.8296 1.44%
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 0.68 1.12 1.10 1.07 1.13 1.25 1.44 -39.33%
P/EPS 16.16 24.73 33.01 30.49 31.12 23.38 17.58 -5.45%
EY 6.19 4.04 3.03 3.28 3.21 4.28 5.69 5.77%
DY 2.88 1.87 2.11 2.33 2.38 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 - -
Price 1.17 1.27 1.56 1.69 1.27 1.27 0.00 -
P/RPS 0.77 0.89 1.21 1.40 1.14 1.14 0.00 -
P/EPS 18.18 19.63 36.26 39.95 31.37 21.21 0.00 -
EY 5.50 5.09 2.76 2.50 3.19 4.72 0.00 -
DY 2.56 2.36 1.92 1.78 2.36 2.36 0.00 -
P/NAPS 1.26 1.38 1.70 1.80 1.38 1.41 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