[CHINWEL] YoY Annualized Quarter Result on 31-May-2005 [#4]

Stock
[CHINWEL] CHIN WELL HOLDINGS BHD
Announcement Date
25-Jul-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2005
Quarter
31-May-2005 [#4]
Profit Trend
QoQ--%
YoY- 24.31%
Quarter Report
Latest QR
Upcoming QR
CHINWEL's Result
CHINWEL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 30/06/06 30/06/05 31/05/05 31/05/04 31/05/03 31/05/02 CAGR
Revenue 389,799 303,533 0 277,540 253,002 193,015 169,925 17.73%
PBT 18,046 21,561 0 45,319 34,200 25,542 19,348 -1.36%
Tax -5,032 -8,297 0 -10,875 -6,491 -6,750 -4,889 0.56%
NP 13,014 13,264 0 34,444 27,709 18,792 14,459 -2.04%
-
NP to SH 17,330 16,279 0 34,444 27,709 18,792 14,459 3.62%
-
Tax Rate 27.88% 38.48% - 24.00% 18.98% 26.43% 25.27% -
Total Cost 376,785 290,269 0 243,096 225,293 174,223 155,466 19.01%
-
Net Worth 250,884 245,001 238,479 239,644 207,950 173,867 159,553 9.30%
Dividend
30/06/07 30/06/06 30/06/05 31/05/05 31/05/04 31/05/03 31/05/02 CAGR
Div 8,181 8,166 - 8,129 13,827 5,709 - -
Div Payout % 47.21% 50.17% - 23.60% 49.90% 30.38% - -
Equity
30/06/07 30/06/06 30/06/05 31/05/05 31/05/04 31/05/03 31/05/02 CAGR
Net Worth 250,884 245,001 238,479 239,644 207,950 173,867 159,553 9.30%
NOSH 272,700 272,224 270,999 270,999 106,368 95,165 90,143 24.32%
Ratio Analysis
30/06/07 30/06/06 30/06/05 31/05/05 31/05/04 31/05/03 31/05/02 CAGR
NP Margin 3.34% 4.37% 0.00% 12.41% 10.95% 9.74% 8.51% -
ROE 6.91% 6.64% 0.00% 14.37% 13.32% 10.81% 9.06% -
Per Share
30/06/07 30/06/06 30/06/05 31/05/05 31/05/04 31/05/03 31/05/02 CAGR
RPS 142.94 111.50 0.00 102.41 237.85 202.82 188.51 -5.29%
EPS 6.36 5.98 0.00 12.71 26.05 19.74 16.04 -16.63%
DPS 3.00 3.00 0.00 3.00 13.00 6.00 0.00 -
NAPS 0.92 0.90 0.88 0.8843 1.955 1.827 1.77 -12.07%
Adjusted Per Share Value based on latest NOSH - 270,686
30/06/07 30/06/06 30/06/05 31/05/05 31/05/04 31/05/03 31/05/02 CAGR
RPS 130.14 101.34 0.00 92.66 84.47 64.44 56.73 17.73%
EPS 5.79 5.43 0.00 11.50 9.25 6.27 4.83 3.62%
DPS 2.73 2.73 0.00 2.71 4.62 1.91 0.00 -
NAPS 0.8376 0.8179 0.7962 0.8001 0.6942 0.5805 0.5327 9.30%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 31/05/05 31/05/04 31/05/03 31/05/02 CAGR
Date 29/06/07 30/06/06 30/06/05 31/05/05 31/05/04 30/05/03 31/05/02 -
Price 1.60 1.40 1.02 1.08 2.12 0.88 0.86 -
P/RPS 1.12 1.26 0.00 1.05 0.89 0.43 0.46 19.12%
P/EPS 25.18 23.41 0.00 8.50 8.14 4.46 5.36 35.56%
EY 3.97 4.27 0.00 11.77 12.29 22.44 18.65 -26.23%
DY 1.87 2.14 0.00 2.78 6.13 6.82 0.00 -
P/NAPS 1.74 1.56 1.16 1.22 1.08 0.48 0.49 28.30%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 31/05/05 31/05/04 31/05/03 31/05/02 CAGR
Date 22/08/07 06/09/06 - 25/07/05 23/07/04 25/07/03 31/07/02 -
Price 1.27 1.27 0.00 0.94 1.65 0.95 0.86 -
P/RPS 0.89 1.14 0.00 0.92 0.69 0.47 0.46 13.85%
P/EPS 19.98 21.24 0.00 7.40 6.33 4.81 5.36 29.53%
EY 5.00 4.71 0.00 13.52 15.79 20.79 18.65 -22.80%
DY 2.36 2.36 0.00 3.19 7.88 6.32 0.00 -
P/NAPS 1.38 1.41 0.00 1.06 0.84 0.52 0.49 22.58%

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