[CHINWEL] YoY Annualized Quarter Result on 31-Mar-2005 [#3]

Stock
[CHINWEL] CHIN WELL HOLDINGS BHD
Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
31-Mar-2005 [#3]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
CHINWEL's Result
CHINWEL's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/08 31/03/07 31/03/06 31/03/05 28/02/05 29/02/04 28/02/03 CAGR
Revenue 475,492 366,246 300,040 0 274,853 240,238 177,708 21.33%
PBT 23,526 26,689 33,413 0 48,849 34,002 23,361 0.13%
Tax -10,157 -10,598 -9,089 0 -11,333 -5,613 -3,760 21.55%
NP 13,369 16,090 24,324 0 37,516 28,389 19,601 -7.24%
-
NP to SH 18,769 18,608 24,641 0 37,516 28,389 19,601 -0.84%
-
Tax Rate 43.17% 39.71% 27.20% - 23.20% 16.51% 16.10% -
Total Cost 462,122 350,156 275,716 0 237,337 211,849 158,106 23.45%
-
Net Worth 250,499 250,771 247,319 0 233,220 208,579 166,617 8.33%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 28/02/05 29/02/04 28/02/03 CAGR
Div - - - - - 11,293 - -
Div Payout % - - - - - 39.78% - -
Equity
31/03/08 31/03/07 31/03/06 31/03/05 28/02/05 29/02/04 28/02/03 CAGR
Net Worth 250,499 250,771 247,319 0 233,220 208,579 166,617 8.33%
NOSH 272,282 272,578 271,779 270,808 270,808 105,877 92,053 23.74%
Ratio Analysis
31/03/08 31/03/07 31/03/06 31/03/05 28/02/05 29/02/04 28/02/03 CAGR
NP Margin 2.81% 4.39% 8.11% 0.00% 13.65% 11.82% 11.03% -
ROE 7.49% 7.42% 9.96% 0.00% 16.09% 13.61% 11.76% -
Per Share
31/03/08 31/03/07 31/03/06 31/03/05 28/02/05 29/02/04 28/02/03 CAGR
RPS 174.63 134.36 110.40 0.00 101.49 226.90 193.05 -1.95%
EPS 6.89 6.83 9.07 0.00 13.85 26.81 21.29 -19.87%
DPS 0.00 0.00 0.00 0.00 0.00 10.67 0.00 -
NAPS 0.92 0.92 0.91 0.00 0.8612 1.97 1.81 -12.44%
Adjusted Per Share Value based on latest NOSH - 270,780
31/03/08 31/03/07 31/03/06 31/03/05 28/02/05 29/02/04 28/02/03 CAGR
RPS 158.74 122.27 100.17 0.00 91.76 80.20 59.33 21.32%
EPS 6.27 6.21 8.23 0.00 12.52 9.48 6.54 -0.82%
DPS 0.00 0.00 0.00 0.00 0.00 3.77 0.00 -
NAPS 0.8363 0.8372 0.8257 0.00 0.7786 0.6963 0.5563 8.33%
Price Multiplier on Financial Quarter End Date
31/03/08 31/03/07 31/03/06 31/03/05 28/02/05 29/02/04 28/02/03 CAGR
Date 31/03/08 30/03/07 31/03/06 31/03/05 28/02/05 27/02/04 28/02/03 -
Price 1.04 1.42 1.19 1.52 1.51 2.32 0.81 -
P/RPS 0.60 1.06 1.08 0.00 1.49 1.02 0.42 7.25%
P/EPS 15.09 20.80 13.13 0.00 10.90 8.65 3.80 31.11%
EY 6.63 4.81 7.62 0.00 9.17 11.56 26.29 -23.70%
DY 0.00 0.00 0.00 0.00 0.00 4.60 0.00 -
P/NAPS 1.13 1.54 1.31 0.00 1.75 1.18 0.45 19.82%
Price Multiplier on Announcement Date
31/03/08 31/03/07 31/03/06 31/03/05 28/02/05 29/02/04 28/02/03 CAGR
Date 22/05/08 23/05/07 31/05/06 - 20/04/05 26/04/04 25/04/03 -
Price 1.01 1.56 1.24 0.00 1.39 2.22 0.83 -
P/RPS 0.58 1.16 1.12 0.00 1.37 0.98 0.43 6.05%
P/EPS 14.65 22.85 13.68 0.00 10.03 8.28 3.90 29.69%
EY 6.83 4.38 7.31 0.00 9.97 12.08 25.65 -22.89%
DY 0.00 0.00 0.00 0.00 0.00 4.80 0.00 -
P/NAPS 1.10 1.70 1.36 0.00 1.61 1.13 0.46 18.68%

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