[CHINWEL] YoY Cumulative 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?
Cumulative Result
31/03/08 31/03/07 31/03/06 31/03/05 28/02/05 29/02/04 28/02/03 CAGR
Revenue 356,619 274,685 225,030 0 206,140 180,179 133,281 21.33%
PBT 17,645 20,017 25,060 0 36,637 25,502 17,521 0.13%
Tax -7,618 -7,949 -6,817 0 -8,500 -4,210 -2,820 21.55%
NP 10,027 12,068 18,243 0 28,137 21,292 14,701 -7.24%
-
NP to SH 14,077 13,956 18,481 0 28,137 21,292 14,701 -0.84%
-
Tax Rate 43.17% 39.71% 27.20% - 23.20% 16.51% 16.09% -
Total Cost 346,592 262,617 206,787 0 178,003 158,887 118,580 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 - - - - - 8,470 - -
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 5.62% 5.57% 7.47% 0.00% 12.06% 10.21% 8.82% -
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 130.97 100.77 82.80 0.00 76.12 170.18 144.79 -1.95%
EPS 5.17 5.12 6.80 0.00 10.39 20.11 15.97 -19.87%
DPS 0.00 0.00 0.00 0.00 0.00 8.00 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 119.06 91.70 75.13 0.00 68.82 60.15 44.50 21.32%
EPS 4.70 4.66 6.17 0.00 9.39 7.11 4.91 -0.85%
DPS 0.00 0.00 0.00 0.00 0.00 2.83 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 0.79 1.41 1.44 0.00 1.98 1.36 0.56 6.99%
P/EPS 20.12 27.73 17.50 0.00 14.53 11.54 5.07 31.09%
EY 4.97 3.61 5.71 0.00 6.88 8.67 19.72 -23.71%
DY 0.00 0.00 0.00 0.00 0.00 3.45 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 0.77 1.55 1.50 0.00 1.83 1.30 0.57 6.08%
P/EPS 19.54 30.47 18.24 0.00 13.38 11.04 5.20 29.70%
EY 5.12 3.28 5.48 0.00 7.47 9.06 19.24 -22.89%
DY 0.00 0.00 0.00 0.00 0.00 3.60 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