[CHINWEL] YoY Annualized Quarter Result on 30-Sep-2004 [#1]

Stock
[CHINWEL] CHIN WELL HOLDINGS BHD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Sep-2004 [#1]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
CHINWEL's Result
CHINWEL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/09/06 30/09/05 30/09/04 31/08/04 31/08/03 31/08/02 CAGR
Revenue 462,112 354,976 356,512 0 340,512 216,192 203,008 17.55%
PBT 21,548 25,968 54,124 0 61,276 32,680 25,444 -3.21%
Tax -11,456 -8,536 -14,400 0 -13,600 -4,920 -3,840 23.98%
NP 10,092 17,432 39,724 0 47,676 27,760 21,604 -13.90%
-
NP to SH 18,348 18,756 39,724 0 47,676 27,760 21,604 -3.16%
-
Tax Rate 53.17% 32.87% 26.61% - 22.19% 15.06% 15.09% -
Total Cost 452,020 337,544 316,788 0 292,836 188,432 181,404 19.66%
-
Net Worth 253,923 250,806 248,844 0 224,835 202,024 163,583 9.03%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 31/08/04 31/08/03 31/08/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 31/08/04 31/08/03 31/08/02 CAGR
Net Worth 253,923 250,806 248,844 0 224,835 202,024 163,583 9.03%
NOSH 273,035 272,616 271,338 270,886 270,886 104,675 91,387 24.01%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 31/08/04 31/08/03 31/08/02 CAGR
NP Margin 2.18% 4.91% 11.14% 0.00% 14.00% 12.84% 10.64% -
ROE 7.23% 7.48% 15.96% 0.00% 21.20% 13.74% 13.21% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 31/08/04 31/08/03 31/08/02 CAGR
RPS 169.25 130.21 131.39 0.00 125.70 206.54 222.14 -5.20%
EPS 6.72 6.88 14.64 0.00 17.60 26.52 23.64 -21.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.93 0.92 0.9171 0.00 0.83 1.93 1.79 -12.08%
Adjusted Per Share Value based on latest NOSH - 270,886
30/09/07 30/09/06 30/09/05 30/09/04 31/08/04 31/08/03 31/08/02 CAGR
RPS 154.28 118.51 119.02 0.00 113.68 72.18 67.77 17.56%
EPS 6.13 6.26 13.26 0.00 15.92 9.27 7.21 -3.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8477 0.8373 0.8308 0.00 0.7506 0.6745 0.5461 9.03%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 31/08/04 31/08/03 31/08/02 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/08/04 29/08/03 30/08/02 -
Price 1.04 1.26 0.88 1.58 1.47 0.99 0.91 -
P/RPS 0.61 0.97 0.67 0.00 1.17 0.48 0.41 8.12%
P/EPS 15.48 18.31 6.01 0.00 8.35 3.73 3.85 31.47%
EY 6.46 5.46 16.64 0.00 11.97 26.79 25.98 -23.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 1.37 0.96 0.00 1.77 0.51 0.51 16.73%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 31/08/04 31/08/03 31/08/02 CAGR
Date 22/11/07 21/11/06 28/11/05 - 22/10/04 23/10/03 24/10/02 -
Price 1.17 1.27 0.90 0.00 1.60 1.80 0.80 -
P/RPS 0.69 0.98 0.68 0.00 1.27 0.87 0.36 13.64%
P/EPS 17.41 18.46 6.15 0.00 9.09 6.79 3.38 38.03%
EY 5.74 5.42 16.27 0.00 11.00 14.73 29.55 -27.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.26 1.38 0.98 0.00 1.93 0.93 0.45 22.44%

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