[CHINWEL] QoQ TTM Result on 31-Mar-2008 [#3]

Stock
[CHINWEL] CHIN WELL HOLDINGS BHD
Announcement Date
22-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
31-Mar-2008 [#3]
Profit Trend
QoQ- 27.09%
YoY- 51.37%
Quarter Report
Latest QR
Upcoming QR
CHINWEL's Result
CHINWEL's Financial Summary
View:
Show?
TTM Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 499,800 530,910 499,598 471,729 445,996 416,579 389,795 17.93%
PBT 19,014 44,545 34,928 15,965 13,266 17,232 18,337 2.43%
Tax -9,553 -14,647 -12,033 -4,483 -5,933 -5,544 -4,814 57.58%
NP 9,461 29,898 22,895 11,482 7,333 11,688 13,523 -21.10%
-
NP to SH 12,349 31,201 27,348 17,792 14,000 17,569 17,671 -21.16%
-
Tax Rate 50.24% 32.88% 34.45% 28.08% 44.72% 32.17% 26.25% -
Total Cost 490,339 501,012 476,703 460,247 438,663 404,891 376,272 19.21%
-
Net Worth 256,204 277,703 264,329 250,349 254,399 253,923 251,308 1.28%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 8,175 8,175 8,175 8,194 8,194 8,194 8,194 -0.15%
Div Payout % 66.20% 26.20% 29.89% 46.06% 58.53% 46.64% 46.37% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 256,204 277,703 264,329 250,349 254,399 253,923 251,308 1.28%
NOSH 272,558 272,258 272,505 272,119 270,638 273,035 273,161 -0.14%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 1.89% 5.63% 4.58% 2.43% 1.64% 2.81% 3.47% -
ROE 4.82% 11.24% 10.35% 7.11% 5.50% 6.92% 7.03% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 183.37 195.00 183.34 173.35 164.79 152.57 142.70 18.10%
EPS 4.53 11.46 10.04 6.54 5.17 6.43 6.47 -21.06%
DPS 3.00 3.00 3.00 3.00 3.00 3.00 3.00 0.00%
NAPS 0.94 1.02 0.97 0.92 0.94 0.93 0.92 1.43%
Adjusted Per Share Value based on latest NOSH - 272,119
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 174.25 185.09 174.18 164.46 155.49 145.23 135.90 17.93%
EPS 4.31 10.88 9.53 6.20 4.88 6.13 6.16 -21.10%
DPS 2.85 2.85 2.85 2.86 2.86 2.86 2.86 -0.23%
NAPS 0.8932 0.9682 0.9215 0.8728 0.8869 0.8853 0.8762 1.28%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.68 1.05 1.08 1.04 1.11 1.04 1.60 -
P/RPS 0.37 0.54 0.59 0.60 0.67 0.68 1.12 -52.05%
P/EPS 15.01 9.16 10.76 15.91 21.46 16.16 24.73 -28.20%
EY 6.66 10.91 9.29 6.29 4.66 6.19 4.04 39.33%
DY 4.41 2.86 2.78 2.88 2.70 2.88 1.87 76.71%
P/NAPS 0.72 1.03 1.11 1.13 1.18 1.12 1.74 -44.32%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 23/02/09 21/11/08 22/08/08 22/05/08 22/02/08 22/11/07 22/08/07 -
Price 0.85 0.75 1.05 1.01 1.01 1.17 1.27 -
P/RPS 0.46 0.38 0.57 0.58 0.61 0.77 0.89 -35.46%
P/EPS 18.76 6.54 10.46 15.45 19.52 18.18 19.63 -2.96%
EY 5.33 15.28 9.56 6.47 5.12 5.50 5.09 3.10%
DY 3.53 4.00 2.86 2.97 2.97 2.56 2.36 30.63%
P/NAPS 0.90 0.74 1.08 1.10 1.07 1.26 1.38 -24.69%

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