[CHINWEL] YoY Cumulative 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?
Cumulative Result
31/12/07 31/12/06 31/12/05 31/12/04 30/11/04 30/11/03 30/11/02 CAGR
Revenue 234,048 177,847 153,551 0 147,400 108,914 90,283 20.59%
PBT 7,750 12,821 19,668 0 28,686 16,088 13,169 -9.89%
Tax -5,460 -4,341 -5,365 0 -6,100 -2,460 -1,880 23.31%
NP 2,290 8,480 14,303 0 22,586 13,628 11,289 -26.91%
-
NP to SH 5,859 9,530 14,303 0 22,586 13,628 11,289 -12.09%
-
Tax Rate 70.45% 33.86% 27.28% - 21.26% 15.29% 14.28% -
Total Cost 231,758 169,367 139,248 0 124,814 95,286 78,994 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 - - - - - 8,418 - -
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 2.29% 3.72% 5.05% 0.00% 9.63% 6.54% 6.63% -
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 85.89 65.32 56.58 0.00 54.43 103.50 98.61 -2.67%
EPS 2.15 3.50 5.27 0.00 8.34 12.95 12.33 -29.05%
DPS 0.00 0.00 0.00 0.00 0.00 8.00 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 78.14 59.37 51.26 0.00 49.21 36.36 30.14 20.59%
EPS 1.96 3.18 4.78 0.00 7.54 4.55 3.77 -12.06%
DPS 0.00 0.00 0.00 0.00 0.00 2.81 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 1.29 1.98 1.48 0.00 2.94 2.01 0.91 7.09%
P/EPS 51.63 36.86 15.94 0.00 19.18 16.06 7.30 46.88%
EY 1.94 2.71 6.27 0.00 5.21 6.23 13.70 -31.90%
DY 0.00 0.00 0.00 0.00 0.00 3.85 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 1.18 2.59 1.82 0.00 2.98 2.15 0.89 5.70%
P/EPS 46.98 48.29 19.54 0.00 19.42 17.14 7.14 44.81%
EY 2.13 2.07 5.12 0.00 5.15 5.83 14.01 -30.94%
DY 0.00 0.00 0.00 0.00 0.00 3.60 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