[CHINWEL] YoY Annual (Unaudited) Result on 31-May-2004 [#4]

Stock
[CHINWEL] CHIN WELL HOLDINGS BHD
Announcement Date
23-Jul-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2004
Quarter
31-May-2004 [#4]
Profit Trend
YoY- 47.45%
Quarter Report
Latest QR
Upcoming QR
CHINWEL's Result
CHINWEL's Financial Summary
View:
Show?
Annual (Unaudited) Result
30/06/07 30/06/06 30/06/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
Revenue 389,799 303,533 0 253,002 193,015 169,925 175,010 14.06%
PBT 18,046 21,561 0 34,200 25,542 19,348 19,527 -1.28%
Tax -5,032 -8,297 0 -6,491 -6,750 -4,889 -3,600 5.65%
NP 13,014 13,264 0 27,709 18,792 14,459 15,927 -3.26%
-
NP to SH 17,330 16,279 0 27,709 18,792 14,459 15,927 1.39%
-
Tax Rate 27.88% 38.48% - 18.98% 26.43% 25.27% 18.44% -
Total Cost 376,785 290,269 0 225,293 174,223 155,466 159,083 15.22%
-
Net Worth 250,884 245,001 238,479 207,950 173,867 159,553 142,173 9.78%
Dividend
30/06/07 30/06/06 30/06/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
Div 8,181 8,166 - 13,827 5,709 - - -
Div Payout % 47.21% 50.17% - 49.90% 30.38% - - -
Equity
30/06/07 30/06/06 30/06/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
Net Worth 250,884 245,001 238,479 207,950 173,867 159,553 142,173 9.78%
NOSH 272,700 272,224 270,999 106,368 95,165 90,143 89,983 19.98%
Ratio Analysis
30/06/07 30/06/06 30/06/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
NP Margin 3.34% 4.37% 0.00% 10.95% 9.74% 8.51% 9.10% -
ROE 6.91% 6.64% 0.00% 13.32% 10.81% 9.06% 11.20% -
Per Share
30/06/07 30/06/06 30/06/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
RPS 142.94 111.50 0.00 237.85 202.82 188.51 194.49 -4.93%
EPS 6.36 5.98 0.00 26.05 19.74 16.04 17.70 -15.48%
DPS 3.00 3.00 0.00 13.00 6.00 0.00 0.00 -
NAPS 0.92 0.90 0.88 1.955 1.827 1.77 1.58 -8.50%
Adjusted Per Share Value based on latest NOSH - 106,417
30/06/07 30/06/06 30/06/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
RPS 135.90 105.82 0.00 88.21 67.29 59.24 61.01 14.06%
EPS 6.04 5.68 0.00 9.66 6.55 5.04 5.55 1.40%
DPS 2.85 2.85 0.00 4.82 1.99 0.00 0.00 -
NAPS 0.8747 0.8542 0.8314 0.725 0.6062 0.5563 0.4957 9.78%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
Date 29/06/07 30/06/06 30/06/05 31/05/04 30/05/03 31/05/02 31/05/01 -
Price 1.60 1.40 1.02 2.12 0.88 0.86 0.68 -
P/RPS 1.12 1.26 0.00 0.89 0.43 0.46 0.35 21.06%
P/EPS 25.18 23.41 0.00 8.14 4.46 5.36 3.84 36.21%
EY 3.97 4.27 0.00 12.29 22.44 18.65 26.03 -26.58%
DY 1.87 2.14 0.00 6.13 6.82 0.00 0.00 -
P/NAPS 1.74 1.56 1.16 1.08 0.48 0.49 0.43 25.82%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
Date 22/08/07 06/09/06 25/07/05 23/07/04 25/07/03 31/07/02 30/07/01 -
Price 1.27 1.27 0.94 1.65 0.95 0.86 0.81 -
P/RPS 0.89 1.14 0.00 0.69 0.47 0.46 0.42 13.13%
P/EPS 19.98 21.24 0.00 6.33 4.81 5.36 4.58 27.38%
EY 5.00 4.71 0.00 15.79 20.79 18.65 21.85 -21.52%
DY 2.36 2.36 0.00 7.88 6.32 0.00 0.00 -
P/NAPS 1.38 1.41 1.07 0.84 0.52 0.49 0.51 17.77%

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