[CHINWEL] YoY Quarter Result on 30-Nov-2004 [#2]

Stock
[CHINWEL] CHIN WELL HOLDINGS BHD
Announcement Date
19-Jan-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2005
Quarter
30-Nov-2004 [#2]
Profit Trend
QoQ--%
YoY- 59.48%
Quarter Report
Latest QR
Upcoming QR
CHINWEL's Result
CHINWEL's Financial Summary
View:
Show?
Quarter Result
31/12/06 31/12/05 31/12/04 30/11/04 30/11/03 30/11/02 30/11/01 CAGR
Revenue 89,103 64,423 0 62,273 54,866 39,531 43,040 15.37%
PBT 6,329 6,137 0 13,366 7,918 6,807 4,498 6.94%
Tax -2,207 -1,765 0 -2,700 -1,230 -920 -918 18.81%
NP 4,122 4,372 0 10,666 6,688 5,887 3,580 2.80%
-
NP to SH 4,841 4,372 0 10,666 6,688 5,887 3,580 6.11%
-
Tax Rate 34.87% 28.76% - 20.20% 15.53% 13.52% 20.41% -
Total Cost 84,981 60,051 0 51,607 48,178 33,644 39,460 16.27%
-
Net Worth 255,648 283,120 0 234,381 208,539 170,292 148,417 11.28%
Dividend
31/12/06 31/12/05 31/12/04 30/11/04 30/11/03 30/11/02 30/11/01 CAGR
Div - - - - 8,425 - - -
Div Payout % - - - - 125.98% - - -
Equity
31/12/06 31/12/05 31/12/04 30/11/04 30/11/03 30/11/02 30/11/01 CAGR
Net Worth 255,648 283,120 0 234,381 208,539 170,292 148,417 11.28%
NOSH 271,966 271,552 270,710 270,710 105,322 91,555 89,949 24.29%
Ratio Analysis
31/12/06 31/12/05 31/12/04 30/11/04 30/11/03 30/11/02 30/11/01 CAGR
NP Margin 4.63% 6.79% 0.00% 17.13% 12.19% 14.89% 8.32% -
ROE 1.89% 1.54% 0.00% 4.55% 3.21% 3.46% 2.41% -
Per Share
31/12/06 31/12/05 31/12/04 30/11/04 30/11/03 30/11/02 30/11/01 CAGR
RPS 32.76 23.72 0.00 23.00 52.09 43.18 47.85 -7.17%
EPS 1.78 1.61 0.00 3.94 6.35 6.43 3.98 -14.62%
DPS 0.00 0.00 0.00 0.00 8.00 0.00 0.00 -
NAPS 0.94 1.0426 0.00 0.8658 1.98 1.86 1.65 -10.46%
Adjusted Per Share Value based on latest NOSH - 270,710
31/12/06 31/12/05 31/12/04 30/11/04 30/11/03 30/11/02 30/11/01 CAGR
RPS 31.06 22.46 0.00 21.71 19.13 13.78 15.01 15.36%
EPS 1.69 1.52 0.00 3.72 2.33 2.05 1.25 6.10%
DPS 0.00 0.00 0.00 0.00 2.94 0.00 0.00 -
NAPS 0.8913 0.9871 0.00 0.8171 0.727 0.5937 0.5174 11.28%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 30/11/04 30/11/03 30/11/02 30/11/01 CAGR
Date 29/12/06 30/12/05 31/12/04 30/11/04 28/11/03 29/11/02 30/11/01 -
Price 1.29 0.84 1.64 1.60 2.08 0.90 0.73 -
P/RPS 3.94 3.54 0.00 6.96 3.99 2.08 1.53 20.43%
P/EPS 72.47 52.17 0.00 40.61 32.76 14.00 18.34 31.00%
EY 1.38 1.92 0.00 2.46 3.05 7.14 5.45 -23.65%
DY 0.00 0.00 0.00 0.00 3.85 0.00 0.00 -
P/NAPS 1.37 0.81 0.00 1.85 1.05 0.48 0.44 25.01%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 30/11/04 30/11/03 30/11/02 30/11/01 CAGR
Date 22/02/07 23/02/06 - 19/01/05 30/01/04 23/01/03 25/01/02 -
Price 1.69 1.03 0.00 1.62 2.22 0.88 0.74 -
P/RPS 5.16 4.34 0.00 7.04 4.26 2.04 1.55 26.66%
P/EPS 94.94 63.98 0.00 41.12 34.96 13.69 18.59 37.78%
EY 1.05 1.56 0.00 2.43 2.86 7.31 5.38 -27.46%
DY 0.00 0.00 0.00 0.00 3.60 0.00 0.00 -
P/NAPS 1.80 0.99 0.00 1.87 1.12 0.47 0.45 31.32%

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