[CHINWEL] YoY Annualized Quarter Result on 30-Sep-2007 [#1]

Stock
[CHINWEL] CHIN WELL HOLDINGS BHD
Announcement Date
22-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2008
Quarter
30-Sep-2007 [#1]
Profit Trend
QoQ- 5.87%
YoY- -2.18%
Quarter Report
Latest QR
Upcoming QR
CHINWEL's Result
CHINWEL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 458,764 348,688 587,360 462,112 354,976 356,512 0 -
PBT 37,576 34,332 60,016 21,548 25,968 54,124 0 -
Tax -6,628 -9,420 -21,912 -11,456 -8,536 -14,400 0 -
NP 30,948 24,912 38,104 10,092 17,432 39,724 0 -
-
NP to SH 26,204 25,696 33,760 18,348 18,756 39,724 0 -
-
Tax Rate 17.64% 27.44% 36.51% 53.17% 32.87% 26.61% - -
Total Cost 427,816 323,776 549,256 452,020 337,544 316,788 0 -
-
Net Worth 275,687 274,925 277,703 253,923 250,806 248,844 0 -
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div 10,918 - - - - - - -
Div Payout % 41.67% - - - - - - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 275,687 274,925 277,703 253,923 250,806 248,844 0 -
NOSH 272,958 272,203 272,258 273,035 272,616 271,338 270,886 0.12%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 6.75% 7.14% 6.49% 2.18% 4.91% 11.14% 0.00% -
ROE 9.50% 9.35% 12.16% 7.23% 7.48% 15.96% 0.00% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 168.07 128.10 215.74 169.25 130.21 131.39 0.00 -
EPS 9.60 9.44 12.40 6.72 6.88 14.64 0.00 -
DPS 4.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.01 1.01 1.02 0.93 0.92 0.9171 0.00 -
Adjusted Per Share Value based on latest NOSH - 273,035
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 159.94 121.57 204.77 161.11 123.76 124.29 0.00 -
EPS 9.14 8.96 11.77 6.40 6.54 13.85 0.00 -
DPS 3.81 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9611 0.9585 0.9682 0.8853 0.8744 0.8676 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 1.10 1.07 1.05 1.04 1.26 0.88 1.58 -
P/RPS 0.65 0.84 0.49 0.61 0.97 0.67 0.00 -
P/EPS 11.46 11.33 8.47 15.48 18.31 6.01 0.00 -
EY 8.73 8.82 11.81 6.46 5.46 16.64 0.00 -
DY 3.64 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 1.06 1.03 1.12 1.37 0.96 0.00 -
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 23/11/10 25/11/09 21/11/08 22/11/07 21/11/06 28/11/05 - -
Price 1.17 0.98 0.75 1.17 1.27 0.90 0.00 -
P/RPS 0.70 0.77 0.35 0.69 0.98 0.68 0.00 -
P/EPS 12.19 10.38 6.05 17.41 18.46 6.15 0.00 -
EY 8.21 9.63 16.53 5.74 5.42 16.27 0.00 -
DY 3.42 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.16 0.97 0.74 1.26 1.38 0.98 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