[CHINWEL] YoY 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?
Quarter Result
31/03/08 31/03/07 31/03/06 31/03/05 28/02/05 29/02/04 28/02/03 CAGR
Revenue 122,571 96,838 71,479 0 58,740 71,265 42,998 22.84%
PBT 9,895 7,196 5,392 0 7,951 9,414 4,352 17.51%
Tax -2,158 -3,608 -1,452 0 -2,400 -1,750 -940 17.73%
NP 7,737 3,588 3,940 0 5,551 7,664 3,412 17.44%
-
NP to SH 8,218 4,426 4,178 0 5,551 7,664 3,412 18.84%
-
Tax Rate 21.81% 50.14% 26.93% - 30.18% 18.59% 21.60% -
Total Cost 114,834 93,250 67,539 0 53,189 63,601 39,586 23.27%
-
Net Worth 250,349 251,353 248,495 0 233,196 208,537 166,461 8.34%
Dividend
31/03/08 31/03/07 31/03/06 31/03/05 28/02/05 29/02/04 28/02/03 CAGR
Div - - - - - 8,468 - -
Div Payout % - - - - - 110.50% - -
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 250,349 251,353 248,495 0 233,196 208,537 166,461 8.34%
NOSH 272,119 273,209 273,071 270,780 270,780 105,856 91,967 23.75%
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 6.31% 3.71% 5.51% 0.00% 9.45% 10.75% 7.94% -
ROE 3.28% 1.76% 1.68% 0.00% 2.38% 3.68% 2.05% -
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 45.04 35.44 26.18 0.00 21.69 67.32 46.75 -0.72%
EPS 3.02 1.62 1.53 0.00 2.05 7.24 3.71 -3.96%
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 40.92 32.33 23.86 0.00 19.61 23.79 14.36 22.84%
EPS 2.74 1.48 1.39 0.00 1.85 2.56 1.14 18.79%
DPS 0.00 0.00 0.00 0.00 0.00 2.83 0.00 -
NAPS 0.8358 0.8391 0.8296 0.00 0.7785 0.6962 0.5557 8.34%
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 2.31 4.01 4.55 0.00 6.96 3.45 1.73 5.84%
P/EPS 34.44 87.65 77.78 0.00 73.66 32.04 21.83 9.37%
EY 2.90 1.14 1.29 0.00 1.36 3.12 4.58 -8.58%
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 2.24 4.40 4.74 0.00 6.41 3.30 1.78 4.61%
P/EPS 33.44 96.30 81.05 0.00 67.80 30.66 22.37 8.21%
EY 2.99 1.04 1.23 0.00 1.47 3.26 4.47 -7.59%
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