[CHINWEL] YoY Quarter Result on 28-Feb-2005 [#3]

Stock
[CHINWEL] CHIN WELL HOLDINGS BHD
Announcement Date
20-Apr-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2005
Quarter
28-Feb-2005 [#3]
Profit Trend
QoQ--%
YoY- -27.57%
Quarter Report
Latest QR
Upcoming QR
CHINWEL's Result
CHINWEL's Financial Summary
View:
Show?
Quarter Result
31/03/07 31/03/06 31/03/05 28/02/05 29/02/04 28/02/03 28/02/02 CAGR
Revenue 96,838 71,479 0 58,740 71,265 42,998 36,768 20.96%
PBT 7,196 5,392 0 7,951 9,414 4,352 4,933 7.70%
Tax -3,608 -1,452 0 -2,400 -1,750 -940 -869 32.28%
NP 3,588 3,940 0 5,551 7,664 3,412 4,064 -2.41%
-
NP to SH 4,426 4,178 0 5,551 7,664 3,412 4,064 1.69%
-
Tax Rate 50.14% 26.93% - 30.18% 18.59% 21.60% 17.62% -
Total Cost 93,250 67,539 0 53,189 63,601 39,586 32,704 22.86%
-
Net Worth 251,353 248,495 0 233,196 208,537 166,461 152,849 10.27%
Dividend
31/03/07 31/03/06 31/03/05 28/02/05 29/02/04 28/02/03 28/02/02 CAGR
Div - - - - 8,468 - - -
Div Payout % - - - - 110.50% - - -
Equity
31/03/07 31/03/06 31/03/05 28/02/05 29/02/04 28/02/03 28/02/02 CAGR
Net Worth 251,353 248,495 0 233,196 208,537 166,461 152,849 10.27%
NOSH 273,209 273,071 270,780 270,780 105,856 91,967 89,911 24.41%
Ratio Analysis
31/03/07 31/03/06 31/03/05 28/02/05 29/02/04 28/02/03 28/02/02 CAGR
NP Margin 3.71% 5.51% 0.00% 9.45% 10.75% 7.94% 11.05% -
ROE 1.76% 1.68% 0.00% 2.38% 3.68% 2.05% 2.66% -
Per Share
31/03/07 31/03/06 31/03/05 28/02/05 29/02/04 28/02/03 28/02/02 CAGR
RPS 35.44 26.18 0.00 21.69 67.32 46.75 40.89 -2.77%
EPS 1.62 1.53 0.00 2.05 7.24 3.71 4.52 -18.26%
DPS 0.00 0.00 0.00 0.00 8.00 0.00 0.00 -
NAPS 0.92 0.91 0.00 0.8612 1.97 1.81 1.70 -11.36%
Adjusted Per Share Value based on latest NOSH - 270,780
31/03/07 31/03/06 31/03/05 28/02/05 29/02/04 28/02/03 28/02/02 CAGR
RPS 32.33 23.86 0.00 19.61 23.79 14.36 12.28 20.95%
EPS 1.48 1.39 0.00 1.85 2.56 1.14 1.36 1.67%
DPS 0.00 0.00 0.00 0.00 2.83 0.00 0.00 -
NAPS 0.8391 0.8296 0.00 0.7785 0.6962 0.5557 0.5103 10.26%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 28/02/05 29/02/04 28/02/03 28/02/02 CAGR
Date 30/03/07 31/03/06 31/03/05 28/02/05 27/02/04 28/02/03 28/02/02 -
Price 1.42 1.19 1.52 1.51 2.32 0.81 0.76 -
P/RPS 4.01 4.55 0.00 6.96 3.45 1.73 1.86 16.29%
P/EPS 87.65 77.78 0.00 73.66 32.04 21.83 16.81 38.34%
EY 1.14 1.29 0.00 1.36 3.12 4.58 5.95 -27.73%
DY 0.00 0.00 0.00 0.00 3.45 0.00 0.00 -
P/NAPS 1.54 1.31 0.00 1.75 1.18 0.45 0.45 27.35%
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 28/02/05 29/02/04 28/02/03 28/02/02 CAGR
Date 23/05/07 31/05/06 - 20/04/05 26/04/04 25/04/03 26/04/02 -
Price 1.56 1.24 0.00 1.39 2.22 0.83 1.17 -
P/RPS 4.40 4.74 0.00 6.41 3.30 1.78 2.86 8.83%
P/EPS 96.30 81.05 0.00 67.80 30.66 22.37 25.88 29.46%
EY 1.04 1.23 0.00 1.47 3.26 4.47 3.86 -22.72%
DY 0.00 0.00 0.00 0.00 3.60 0.00 0.00 -
P/NAPS 1.70 1.36 0.00 1.61 1.13 0.46 0.69 19.39%

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