[CHINWEL] YoY Annualized Quarter Result on 30-Jun-2005 [#4]

Stock
[CHINWEL] CHIN WELL HOLDINGS BHD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Jun-2005 [#4]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
CHINWEL's Result
CHINWEL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 30/06/07 30/06/06 30/06/05 31/05/05 31/05/04 31/05/03 CAGR
Revenue 499,598 389,799 303,533 0 277,540 253,002 193,015 20.55%
PBT 34,521 18,046 21,561 0 45,319 34,200 25,542 6.09%
Tax -11,906 -5,032 -8,297 0 -10,875 -6,491 -6,750 11.80%
NP 22,615 13,014 13,264 0 34,444 27,709 18,792 3.70%
-
NP to SH 27,068 17,330 16,279 0 34,444 27,709 18,792 7.43%
-
Tax Rate 34.49% 27.88% 38.48% - 24.00% 18.98% 26.43% -
Total Cost 476,983 376,785 290,269 0 243,096 225,293 174,223 21.89%
-
Net Worth 264,482 250,884 245,001 238,479 239,644 207,950 173,867 8.59%
Dividend
30/06/08 30/06/07 30/06/06 30/06/05 31/05/05 31/05/04 31/05/03 CAGR
Div - 8,181 8,166 - 8,129 13,827 5,709 -
Div Payout % - 47.21% 50.17% - 23.60% 49.90% 30.38% -
Equity
30/06/08 30/06/07 30/06/06 30/06/05 31/05/05 31/05/04 31/05/03 CAGR
Net Worth 264,482 250,884 245,001 238,479 239,644 207,950 173,867 8.59%
NOSH 272,662 272,700 272,224 270,999 270,999 106,368 95,165 22.98%
Ratio Analysis
30/06/08 30/06/07 30/06/06 30/06/05 31/05/05 31/05/04 31/05/03 CAGR
NP Margin 4.53% 3.34% 4.37% 0.00% 12.41% 10.95% 9.74% -
ROE 10.23% 6.91% 6.64% 0.00% 14.37% 13.32% 10.81% -
Per Share
30/06/08 30/06/07 30/06/06 30/06/05 31/05/05 31/05/04 31/05/03 CAGR
RPS 183.23 142.94 111.50 0.00 102.41 237.85 202.82 -1.97%
EPS 9.93 6.36 5.98 0.00 12.71 26.05 19.74 -12.63%
DPS 0.00 3.00 3.00 0.00 3.00 13.00 6.00 -
NAPS 0.97 0.92 0.90 0.88 0.8843 1.955 1.827 -11.70%
Adjusted Per Share Value based on latest NOSH - 270,686
30/06/08 30/06/07 30/06/06 30/06/05 31/05/05 31/05/04 31/05/03 CAGR
RPS 174.18 135.90 105.82 0.00 96.76 88.21 67.29 20.55%
EPS 9.44 6.04 5.68 0.00 12.01 9.66 6.55 7.44%
DPS 0.00 2.85 2.85 0.00 2.83 4.82 1.99 -
NAPS 0.9221 0.8747 0.8542 0.8314 0.8355 0.725 0.6062 8.59%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 30/06/06 30/06/05 31/05/05 31/05/04 31/05/03 CAGR
Date 30/06/08 29/06/07 30/06/06 30/06/05 31/05/05 31/05/04 30/05/03 -
Price 1.08 1.60 1.40 1.02 1.08 2.12 0.88 -
P/RPS 0.59 1.12 1.26 0.00 1.05 0.89 0.43 6.41%
P/EPS 10.88 25.18 23.41 0.00 8.50 8.14 4.46 19.15%
EY 9.19 3.97 4.27 0.00 11.77 12.29 22.44 -16.09%
DY 0.00 1.87 2.14 0.00 2.78 6.13 6.82 -
P/NAPS 1.11 1.74 1.56 1.16 1.22 1.08 0.48 17.91%
Price Multiplier on Announcement Date
30/06/08 30/06/07 30/06/06 30/06/05 31/05/05 31/05/04 31/05/03 CAGR
Date 22/08/08 22/08/07 06/09/06 - 25/07/05 23/07/04 25/07/03 -
Price 1.05 1.27 1.27 0.00 0.94 1.65 0.95 -
P/RPS 0.57 0.89 1.14 0.00 0.92 0.69 0.47 3.86%
P/EPS 10.58 19.98 21.24 0.00 7.40 6.33 4.81 16.75%
EY 9.45 5.00 4.71 0.00 13.52 15.79 20.79 -14.35%
DY 0.00 2.36 2.36 0.00 3.19 7.88 6.32 -
P/NAPS 1.08 1.38 1.41 0.00 1.06 0.84 0.52 15.44%

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