[CHINWEL] YoY Annualized Quarter Result on 31-May-2004 [#4]

Stock
[CHINWEL] CHIN WELL HOLDINGS BHD
Announcement Date
23-Jul-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2004
Quarter
31-May-2004 [#4]
Profit Trend
QoQ- -2.4%
YoY- 47.45%
Quarter Report
Latest QR
Upcoming QR
CHINWEL's Result
CHINWEL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 30/06/05 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
Revenue 303,533 0 277,540 253,002 193,015 169,925 175,010 11.43%
PBT 21,561 0 45,319 34,200 25,542 19,348 19,527 1.96%
Tax -8,297 0 -10,875 -6,491 -6,750 -4,889 -3,600 17.84%
NP 13,264 0 34,444 27,709 18,792 14,459 15,927 -3.53%
-
NP to SH 16,279 0 34,444 27,709 18,792 14,459 15,927 0.43%
-
Tax Rate 38.48% - 24.00% 18.98% 26.43% 25.27% 18.44% -
Total Cost 290,269 0 243,096 225,293 174,223 155,466 159,083 12.55%
-
Net Worth 245,001 238,479 239,644 207,950 173,867 159,553 142,173 11.29%
Dividend
30/06/06 30/06/05 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
Div 8,166 - 8,129 13,827 5,709 - - -
Div Payout % 50.17% - 23.60% 49.90% 30.38% - - -
Equity
30/06/06 30/06/05 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
Net Worth 245,001 238,479 239,644 207,950 173,867 159,553 142,173 11.29%
NOSH 272,224 270,999 270,999 106,368 95,165 90,143 89,983 24.32%
Ratio Analysis
30/06/06 30/06/05 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
NP Margin 4.37% 0.00% 12.41% 10.95% 9.74% 8.51% 9.10% -
ROE 6.64% 0.00% 14.37% 13.32% 10.81% 9.06% 11.20% -
Per Share
30/06/06 30/06/05 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
RPS 111.50 0.00 102.41 237.85 202.82 188.51 194.49 -10.36%
EPS 5.98 0.00 12.71 26.05 19.74 16.04 17.70 -19.21%
DPS 3.00 0.00 3.00 13.00 6.00 0.00 0.00 -
NAPS 0.90 0.88 0.8843 1.955 1.827 1.77 1.58 -10.47%
Adjusted Per Share Value based on latest NOSH - 106,417
30/06/06 30/06/05 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
RPS 105.82 0.00 96.76 88.21 67.29 59.24 61.01 11.43%
EPS 5.68 0.00 12.01 9.66 6.55 5.04 5.55 0.45%
DPS 2.85 0.00 2.83 4.82 1.99 0.00 0.00 -
NAPS 0.8542 0.8314 0.8355 0.725 0.6062 0.5563 0.4957 11.29%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
Date 30/06/06 30/06/05 31/05/05 31/05/04 30/05/03 31/05/02 31/05/01 -
Price 1.40 1.02 1.08 2.12 0.88 0.86 0.68 -
P/RPS 1.26 0.00 1.05 0.89 0.43 0.46 0.35 28.64%
P/EPS 23.41 0.00 8.50 8.14 4.46 5.36 3.84 42.68%
EY 4.27 0.00 11.77 12.29 22.44 18.65 26.03 -29.91%
DY 2.14 0.00 2.78 6.13 6.82 0.00 0.00 -
P/NAPS 1.56 1.16 1.22 1.08 0.48 0.49 0.43 28.84%
Price Multiplier on Announcement Date
30/06/06 30/06/05 31/05/05 31/05/04 31/05/03 31/05/02 31/05/01 CAGR
Date 06/09/06 - 25/07/05 23/07/04 25/07/03 31/07/02 30/07/01 -
Price 1.27 0.00 0.94 1.65 0.95 0.86 0.81 -
P/RPS 1.14 0.00 0.92 0.69 0.47 0.46 0.42 21.69%
P/EPS 21.24 0.00 7.40 6.33 4.81 5.36 4.58 35.21%
EY 4.71 0.00 13.52 15.79 20.79 18.65 21.85 -26.04%
DY 2.36 0.00 3.19 7.88 6.32 0.00 0.00 -
P/NAPS 1.41 0.00 1.06 0.84 0.52 0.49 0.51 22.13%

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