[CHINWEL] YoY Quarter Result on 31-Dec-2006 [#2]

Stock
[CHINWEL] CHIN WELL HOLDINGS BHD
Announcement Date
22-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
31-Dec-2006 [#2]
Profit Trend
QoQ- 3.24%
YoY- 10.73%
Quarter Report
Latest QR
Upcoming QR
CHINWEL's Result
CHINWEL's Financial Summary
View:
Show?
Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 30/11/04 CAGR
Revenue 92,718 87,410 118,520 89,103 64,423 0 62,273 8.13%
PBT 3,634 -23,168 2,363 6,329 6,137 0 13,366 -22.58%
Tax -1,054 2,498 -2,596 -2,207 -1,765 0 -2,700 -16.88%
NP 2,580 -20,670 -233 4,122 4,372 0 10,666 -24.34%
-
NP to SH 2,902 -17,580 1,272 4,841 4,372 0 10,666 -22.57%
-
Tax Rate 29.00% - 109.86% 34.87% 28.76% - 20.20% -
Total Cost 90,138 108,080 118,753 84,981 60,051 0 51,607 11.58%
-
Net Worth 276,511 256,204 254,399 255,648 283,120 0 234,381 3.30%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 30/11/04 CAGR
Div 1,642 - - - - - - -
Div Payout % 56.60% - - - - - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 30/11/04 CAGR
Net Worth 276,511 256,204 254,399 255,648 283,120 0 234,381 3.30%
NOSH 273,773 272,558 270,638 271,966 271,552 270,710 270,710 0.22%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 30/11/04 CAGR
NP Margin 2.78% -23.65% -0.20% 4.63% 6.79% 0.00% 17.13% -
ROE 1.05% -6.86% 0.50% 1.89% 1.54% 0.00% 4.55% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 30/11/04 CAGR
RPS 33.87 32.07 43.79 32.76 23.72 0.00 23.00 7.90%
EPS 1.06 -6.45 0.47 1.78 1.61 0.00 3.94 -22.74%
DPS 0.60 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.01 0.94 0.94 0.94 1.0426 0.00 0.8658 3.07%
Adjusted Per Share Value based on latest NOSH - 271,966
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 30/11/04 CAGR
RPS 30.95 29.18 39.57 29.75 21.51 0.00 20.79 8.13%
EPS 0.97 -5.87 0.42 1.62 1.46 0.00 3.56 -22.55%
DPS 0.55 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9231 0.8553 0.8493 0.8535 0.9452 0.00 0.7825 3.30%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 30/11/04 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 30/11/04 -
Price 1.01 0.68 1.11 1.29 0.84 1.64 1.60 -
P/RPS 2.98 2.12 2.53 3.94 3.54 0.00 6.96 -15.35%
P/EPS 95.28 -10.54 236.17 72.47 52.17 0.00 40.61 18.24%
EY 1.05 -9.49 0.42 1.38 1.92 0.00 2.46 -15.40%
DY 0.59 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.72 1.18 1.37 0.81 0.00 1.85 -11.38%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 30/11/04 CAGR
Date 23/02/10 23/02/09 22/02/08 22/02/07 23/02/06 - 19/01/05 -
Price 1.12 0.85 1.01 1.69 1.03 0.00 1.62 -
P/RPS 3.31 2.65 2.31 5.16 4.34 0.00 7.04 -13.78%
P/EPS 105.66 -13.18 214.89 94.94 63.98 0.00 41.12 20.38%
EY 0.95 -7.59 0.47 1.05 1.56 0.00 2.43 -16.85%
DY 0.54 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 0.90 1.07 1.80 0.99 0.00 1.87 -9.74%

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