[CHINWEL] QoQ TTM Result on 31-Mar-2005 [#3]

Stock
[CHINWEL] CHIN WELL HOLDINGS BHD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Mar-2005 [#3]
Profit Trend
QoQ-0.0%
YoY-0.0%
Quarter Report
Latest QR
Upcoming QR
CHINWEL's Result
CHINWEL's Financial Summary
View:
Show?
TTM Result
30/09/05 30/06/05 31/05/05 31/03/05 28/02/05 31/12/04 30/11/04 CAGR
Revenue 160,528 130,140 130,140 121,013 121,013 147,401 220,224 -31.58%
PBT 22,213 16,633 16,633 21,317 21,317 28,685 37,383 -46.47%
Tax -5,975 -4,775 -4,775 -5,100 -5,100 -6,100 -8,381 -33.38%
NP 16,238 11,858 11,858 16,217 16,217 22,585 29,002 -50.16%
-
NP to SH 16,238 11,858 11,858 16,217 16,217 22,585 29,002 -50.16%
-
Tax Rate 26.90% 28.71% 28.71% 23.92% 23.92% 21.27% 22.42% -
Total Cost 144,290 118,282 118,282 104,796 104,796 124,816 191,222 -28.68%
-
Net Worth 248,844 238,204 239,368 0 233,196 0 234,381 7.45%
Dividend
30/09/05 30/06/05 31/05/05 31/03/05 28/02/05 31/12/04 30/11/04 CAGR
Div 8,120 8,120 8,120 - - - 2,660 281.88%
Div Payout % 50.01% 68.48% 68.48% - - - 9.17% -
Equity
30/09/05 30/06/05 31/05/05 31/03/05 28/02/05 31/12/04 30/11/04 CAGR
Net Worth 248,844 238,204 239,368 0 233,196 0 234,381 7.45%
NOSH 271,338 270,686 270,686 270,780 270,780 270,710 270,710 0.27%
Ratio Analysis
30/09/05 30/06/05 31/05/05 31/03/05 28/02/05 31/12/04 30/11/04 CAGR
NP Margin 10.12% 9.11% 9.11% 13.40% 13.40% 15.32% 13.17% -
ROE 6.53% 4.98% 4.95% 0.00% 6.95% 0.00% 12.37% -
Per Share
30/09/05 30/06/05 31/05/05 31/03/05 28/02/05 31/12/04 30/11/04 CAGR
RPS 59.16 48.08 48.08 44.69 44.69 54.45 81.35 -31.77%
EPS 5.98 4.38 4.38 5.99 5.99 8.34 10.71 -50.32%
DPS 3.00 3.00 3.00 0.00 0.00 0.00 0.98 283.17%
NAPS 0.9171 0.88 0.8843 0.00 0.8612 0.00 0.8658 7.15%
Adjusted Per Share Value based on latest NOSH - 270,780
30/09/05 30/06/05 31/05/05 31/03/05 28/02/05 31/12/04 30/11/04 CAGR
RPS 53.59 43.45 43.45 40.40 40.40 49.21 73.52 -31.58%
EPS 5.42 3.96 3.96 5.41 5.41 7.54 9.68 -50.15%
DPS 2.71 2.71 2.71 0.00 0.00 0.00 0.89 280.72%
NAPS 0.8308 0.7953 0.7991 0.00 0.7785 0.00 0.7825 7.45%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/05/05 31/03/05 28/02/05 31/12/04 30/11/04 CAGR
Date 30/09/05 30/06/05 31/05/05 31/03/05 28/02/05 31/12/04 30/11/04 -
Price 0.88 1.02 1.08 1.52 1.51 1.64 1.60 -
P/RPS 1.49 2.12 2.25 3.40 3.38 3.01 1.97 -28.48%
P/EPS 14.70 23.28 24.65 25.38 25.21 19.66 14.93 -1.84%
EY 6.80 4.29 4.06 3.94 3.97 5.09 6.70 1.79%
DY 3.41 2.94 2.78 0.00 0.00 0.00 0.61 689.58%
P/NAPS 0.96 1.16 1.22 0.00 1.75 0.00 1.85 -54.50%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/05/05 31/03/05 28/02/05 31/12/04 30/11/04 CAGR
Date - - - - - - - -
Price 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 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