[CHINWEL] QoQ TTM Result on 31-Mar-2006 [#3]

Stock
[CHINWEL] CHIN WELL HOLDINGS BHD
Announcement Date
31-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Mar-2006 [#3]
Profit Trend
QoQ- -10.33%
YoY- 13.96%
Quarter Report
Latest QR
Upcoming QR
CHINWEL's Result
CHINWEL's Financial Summary
View:
Show?
TTM Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 327,829 303,149 303,533 225,030 224,951 160,528 130,140 84.82%
PBT 14,714 14,522 21,561 25,060 28,350 22,213 16,633 -7.82%
Tax -7,273 -6,831 -8,297 -6,817 -7,740 -5,975 -4,775 32.27%
NP 7,441 7,691 13,264 18,243 20,610 16,238 11,858 -26.64%
-
NP to SH 11,506 11,037 16,279 18,481 20,610 16,238 11,858 -1.98%
-
Tax Rate 49.43% 47.04% 38.48% 27.20% 27.30% 26.90% 28.71% -
Total Cost 320,388 295,458 290,269 206,787 204,341 144,290 118,282 93.96%
-
Net Worth 255,648 250,806 244,666 248,495 283,120 248,844 238,204 4.81%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 8,155 8,155 8,155 - 8,120 8,120 8,120 0.28%
Div Payout % 70.88% 73.89% 50.10% - 39.40% 50.01% 68.48% -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 255,648 250,806 244,666 248,495 283,120 248,844 238,204 4.81%
NOSH 271,966 272,616 271,851 273,071 271,552 271,338 270,686 0.31%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 2.27% 2.54% 4.37% 8.11% 9.16% 10.12% 9.11% -
ROE 4.50% 4.40% 6.65% 7.44% 7.28% 6.53% 4.98% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 120.54 111.20 111.65 82.41 82.84 59.16 48.08 84.24%
EPS 4.23 4.05 5.99 6.77 7.59 5.98 4.38 -2.29%
DPS 3.00 3.00 3.00 0.00 3.00 3.00 3.00 0.00%
NAPS 0.94 0.92 0.90 0.91 1.0426 0.9171 0.88 4.48%
Adjusted Per Share Value based on latest NOSH - 273,071
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 109.45 101.21 101.34 75.13 75.10 53.59 43.45 84.82%
EPS 3.84 3.68 5.43 6.17 6.88 5.42 3.96 -2.02%
DPS 2.72 2.72 2.72 0.00 2.71 2.71 2.71 0.24%
NAPS 0.8535 0.8373 0.8168 0.8296 0.9452 0.8308 0.7953 4.80%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 1.29 1.26 1.40 1.19 0.84 0.88 1.02 -
P/RPS 1.07 1.13 1.25 1.44 1.01 1.49 2.12 -36.52%
P/EPS 30.49 31.12 23.38 17.58 11.07 14.70 23.28 19.64%
EY 3.28 3.21 4.28 5.69 9.04 6.80 4.29 -16.34%
DY 2.33 2.38 2.14 0.00 3.57 3.41 2.94 -14.32%
P/NAPS 1.37 1.37 1.56 1.31 0.81 0.96 1.16 11.69%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 22/02/07 21/11/06 06/09/06 - - - - -
Price 1.69 1.27 1.27 0.00 0.00 0.00 0.00 -
P/RPS 1.40 1.14 1.14 0.00 0.00 0.00 0.00 -
P/EPS 39.95 31.37 21.21 0.00 0.00 0.00 0.00 -
EY 2.50 3.19 4.72 0.00 0.00 0.00 0.00 -
DY 1.78 2.36 2.36 0.00 0.00 0.00 0.00 -
P/NAPS 1.80 1.38 1.41 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