[CHINWEL] YoY Annualized Quarter Result on 31-Dec-2004 [#2]

Stock
[CHINWEL] CHIN WELL HOLDINGS BHD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Dec-2004 [#2]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
CHINWEL's Result
CHINWEL's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 31/12/06 31/12/05 31/12/04 30/11/04 30/11/03 30/11/02 CAGR
Revenue 468,096 355,694 307,102 0 294,800 217,828 180,566 20.59%
PBT 15,500 25,642 39,336 0 57,372 32,176 26,338 -9.89%
Tax -10,920 -8,682 -10,730 0 -12,200 -4,920 -3,760 23.31%
NP 4,580 16,960 28,606 0 45,172 27,256 22,578 -26.91%
-
NP to SH 11,718 19,060 28,606 0 45,172 27,256 22,578 -12.09%
-
Tax Rate 70.45% 33.86% 27.28% - 21.26% 15.29% 14.28% -
Total Cost 463,516 338,734 278,496 0 249,628 190,572 157,988 23.55%
-
Net Worth 256,160 255,948 282,966 0 234,471 208,366 170,296 8.35%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 30/11/04 30/11/03 30/11/02 CAGR
Div - - - - - 16,837 - -
Div Payout % - - - - - 61.78% - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 30/11/04 30/11/03 30/11/02 CAGR
Net Worth 256,160 255,948 282,966 0 234,471 208,366 170,296 8.35%
NOSH 272,511 272,285 271,404 270,815 270,815 105,235 91,557 23.90%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 30/11/04 30/11/03 30/11/02 CAGR
NP Margin 0.98% 4.77% 9.31% 0.00% 15.32% 12.51% 12.50% -
ROE 4.57% 7.45% 10.11% 0.00% 19.27% 13.08% 13.26% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 30/11/04 30/11/03 30/11/02 CAGR
RPS 171.77 130.63 113.15 0.00 108.86 206.99 197.22 -2.67%
EPS 4.30 7.00 10.54 0.00 16.68 25.90 24.66 -29.05%
DPS 0.00 0.00 0.00 0.00 0.00 16.00 0.00 -
NAPS 0.94 0.94 1.0426 0.00 0.8658 1.98 1.86 -12.55%
Adjusted Per Share Value based on latest NOSH - 270,710
31/12/07 31/12/06 31/12/05 31/12/04 30/11/04 30/11/03 30/11/02 CAGR
RPS 156.28 118.75 102.53 0.00 98.42 72.72 60.28 20.59%
EPS 3.91 6.36 9.55 0.00 15.08 9.10 7.54 -12.10%
DPS 0.00 0.00 0.00 0.00 0.00 5.62 0.00 -
NAPS 0.8552 0.8545 0.9447 0.00 0.7828 0.6956 0.5685 8.35%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 30/11/04 30/11/03 30/11/02 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 30/11/04 28/11/03 29/11/02 -
Price 1.11 1.29 0.84 1.64 1.60 2.08 0.90 -
P/RPS 0.65 0.99 0.74 0.00 1.47 1.00 0.46 7.03%
P/EPS 25.81 18.43 7.97 0.00 9.59 8.03 3.65 46.88%
EY 3.87 5.43 12.55 0.00 10.43 12.45 27.40 -31.93%
DY 0.00 0.00 0.00 0.00 0.00 7.69 0.00 -
P/NAPS 1.18 1.37 0.81 0.00 1.85 1.05 0.48 19.33%
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 30/11/04 30/11/03 30/11/02 CAGR
Date 22/02/08 22/02/07 23/02/06 - 19/01/05 30/01/04 23/01/03 -
Price 1.01 1.69 1.03 0.00 1.62 2.22 0.88 -
P/RPS 0.59 1.29 0.91 0.00 1.49 1.07 0.45 5.46%
P/EPS 23.49 24.14 9.77 0.00 9.71 8.57 3.57 44.81%
EY 4.26 4.14 10.23 0.00 10.30 11.67 28.02 -30.94%
DY 0.00 0.00 0.00 0.00 0.00 7.21 0.00 -
P/NAPS 1.07 1.80 0.99 0.00 1.87 1.12 0.47 17.55%

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