[CHINWEL] YoY Annualized Quarter Result on 31-Aug-2004 [#1]

Stock
[CHINWEL] CHIN WELL HOLDINGS BHD
Announcement Date
22-Oct-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2005
Quarter
31-Aug-2004 [#1]
Profit Trend
QoQ- 72.06%
YoY- 71.74%
Quarter Report
Latest QR
Upcoming QR
CHINWEL's Result
CHINWEL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/09/05 30/09/04 31/08/04 31/08/03 31/08/02 31/08/01 CAGR
Revenue 354,976 356,512 0 340,512 216,192 203,008 158,120 17.23%
PBT 25,968 54,124 0 61,276 32,680 25,444 13,320 14.02%
Tax -8,536 -14,400 0 -13,600 -4,920 -3,840 -2,028 32.66%
NP 17,432 39,724 0 47,676 27,760 21,604 11,292 8.91%
-
NP to SH 18,756 39,724 0 47,676 27,760 21,604 11,292 10.49%
-
Tax Rate 32.87% 26.61% - 22.19% 15.06% 15.09% 15.23% -
Total Cost 337,544 316,788 0 292,836 188,432 181,404 146,828 17.78%
-
Net Worth 250,806 248,844 0 224,835 202,024 163,583 144,746 11.41%
Dividend
30/09/06 30/09/05 30/09/04 31/08/04 31/08/03 31/08/02 31/08/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 31/08/04 31/08/03 31/08/02 31/08/01 CAGR
Net Worth 250,806 248,844 0 224,835 202,024 163,583 144,746 11.41%
NOSH 272,616 271,338 270,886 270,886 104,675 91,387 89,904 24.37%
Ratio Analysis
30/09/06 30/09/05 30/09/04 31/08/04 31/08/03 31/08/02 31/08/01 CAGR
NP Margin 4.91% 11.14% 0.00% 14.00% 12.84% 10.64% 7.14% -
ROE 7.48% 15.96% 0.00% 21.20% 13.74% 13.21% 7.80% -
Per Share
30/09/06 30/09/05 30/09/04 31/08/04 31/08/03 31/08/02 31/08/01 CAGR
RPS 130.21 131.39 0.00 125.70 206.54 222.14 175.88 -5.74%
EPS 6.88 14.64 0.00 17.60 26.52 23.64 12.56 -11.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.92 0.9171 0.00 0.83 1.93 1.79 1.61 -10.42%
Adjusted Per Share Value based on latest NOSH - 270,886
30/09/06 30/09/05 30/09/04 31/08/04 31/08/03 31/08/02 31/08/01 CAGR
RPS 123.76 124.29 0.00 118.71 75.37 70.78 55.13 17.23%
EPS 6.54 13.85 0.00 16.62 9.68 7.53 3.94 10.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8744 0.8676 0.00 0.7839 0.7043 0.5703 0.5046 11.41%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 31/08/04 31/08/03 31/08/02 31/08/01 CAGR
Date 29/09/06 30/09/05 30/09/04 30/08/04 29/08/03 30/08/02 30/08/01 -
Price 1.26 0.88 1.58 1.47 0.99 0.91 0.75 -
P/RPS 0.97 0.67 0.00 1.17 0.48 0.41 0.43 17.34%
P/EPS 18.31 6.01 0.00 8.35 3.73 3.85 5.97 24.65%
EY 5.46 16.64 0.00 11.97 26.79 25.98 16.75 -19.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.37 0.96 0.00 1.77 0.51 0.51 0.47 23.41%
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 31/08/04 31/08/03 31/08/02 31/08/01 CAGR
Date 21/11/06 28/11/05 - 22/10/04 23/10/03 24/10/02 19/10/01 -
Price 1.27 0.90 0.00 1.60 1.80 0.80 0.64 -
P/RPS 0.98 0.68 0.00 1.27 0.87 0.36 0.36 21.76%
P/EPS 18.46 6.15 0.00 9.09 6.79 3.38 5.10 28.78%
EY 5.42 16.27 0.00 11.00 14.73 29.55 19.63 -22.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.38 0.98 0.00 1.93 0.93 0.45 0.40 27.57%

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