[CHINWEL] YoY Annualized Quarter Result on 31-Mar-2007 [#3]

Stock
[CHINWEL] CHIN WELL HOLDINGS BHD
Announcement Date
23-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Mar-2007 [#3]
Profit Trend
QoQ- -2.37%
YoY- -24.48%
Quarter Report
Latest QR
Upcoming QR
CHINWEL's Result
CHINWEL's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 28/02/05 CAGR
Revenue 379,661 392,505 475,492 366,246 300,040 0 274,853 6.55%
PBT 24,184 1,764 23,526 26,689 33,413 0 48,849 -12.90%
Tax -6,880 -8,122 -10,157 -10,598 -9,089 0 -11,333 -9.34%
NP 17,304 -6,358 13,369 16,090 24,324 0 37,516 -14.10%
-
NP to SH 18,526 -3,341 18,769 18,608 24,641 0 37,516 -12.94%
-
Tax Rate 28.45% 460.43% 43.17% 39.71% 27.20% - 23.20% -
Total Cost 362,357 398,863 462,122 350,156 275,716 0 237,337 8.67%
-
Net Worth 275,175 266,943 250,499 250,771 247,319 0 233,220 3.30%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 28/02/05 CAGR
Div 5,812 - - - - - - -
Div Payout % 31.37% - - - - - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 28/02/05 CAGR
Net Worth 275,175 266,943 250,499 250,771 247,319 0 233,220 3.30%
NOSH 272,450 272,391 272,282 272,578 271,779 270,808 270,808 0.11%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 28/02/05 CAGR
NP Margin 4.56% -1.62% 2.81% 4.39% 8.11% 0.00% 13.65% -
ROE 6.73% -1.25% 7.49% 7.42% 9.96% 0.00% 16.09% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 28/02/05 CAGR
RPS 139.35 144.10 174.63 134.36 110.40 0.00 101.49 6.42%
EPS 6.80 -1.23 6.89 6.83 9.07 0.00 13.85 -13.04%
DPS 2.13 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.01 0.98 0.92 0.92 0.91 0.00 0.8612 3.18%
Adjusted Per Share Value based on latest NOSH - 273,209
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 28/02/05 CAGR
RPS 132.36 136.84 165.77 127.69 104.60 0.00 95.82 6.55%
EPS 6.46 -1.16 6.54 6.49 8.59 0.00 13.08 -12.94%
DPS 2.03 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9594 0.9307 0.8733 0.8743 0.8622 0.00 0.8131 3.30%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 28/02/05 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 28/02/05 -
Price 1.02 0.80 1.04 1.42 1.19 1.52 1.51 -
P/RPS 0.73 0.56 0.60 1.06 1.08 0.00 1.49 -13.08%
P/EPS 15.00 -65.22 15.09 20.80 13.13 0.00 10.90 6.47%
EY 6.67 -1.53 6.63 4.81 7.62 0.00 9.17 -6.06%
DY 2.09 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 0.82 1.13 1.54 1.31 0.00 1.75 -10.24%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 28/02/05 CAGR
Date 25/05/10 21/05/09 22/05/08 23/05/07 31/05/06 - 20/04/05 -
Price 1.00 1.18 1.01 1.56 1.24 0.00 1.39 -
P/RPS 0.72 0.82 0.58 1.16 1.12 0.00 1.37 -11.87%
P/EPS 14.71 -96.20 14.65 22.85 13.68 0.00 10.03 7.81%
EY 6.80 -1.04 6.83 4.38 7.31 0.00 9.97 -7.24%
DY 2.13 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 1.20 1.10 1.70 1.36 0.00 1.61 -9.11%

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