[CHINWEL] YoY TTM 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- -28.2%
YoY- -36.11%
Quarter Report
Latest QR
Upcoming QR
CHINWEL's Result
CHINWEL's Financial Summary
View:
Show?
TTM Result
31/03/07 31/03/06 31/03/05 28/02/05 29/02/04 28/02/03 28/02/02 CAGR
Revenue 353,188 225,030 121,013 121,013 239,913 183,868 163,010 16.41%
PBT 16,518 25,060 21,317 21,317 33,522 24,106 16,147 0.44%
Tax -9,429 -6,817 -5,100 -5,100 -8,140 -5,415 -3,406 22.15%
NP 7,089 18,243 16,217 16,217 25,382 18,691 12,741 -10.88%
-
NP to SH 11,754 18,481 16,217 16,217 25,382 18,691 12,741 -1.57%
-
Tax Rate 57.08% 27.20% 23.92% 23.92% 24.28% 22.46% 21.09% -
Total Cost 346,099 206,787 104,796 104,796 214,531 165,177 150,269 17.81%
-
Net Worth 251,353 248,495 0 233,196 105,856 166,461 152,849 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 8,155 - - - 22,606 - 4,494 12.42%
Div Payout % 69.39% - - - 89.06% - 35.27% -
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 0 233,196 105,856 166,461 152,849 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 2.01% 8.11% 13.40% 13.40% 10.58% 10.17% 7.82% -
ROE 4.68% 7.44% 0.00% 6.95% 23.98% 11.23% 8.34% -
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 129.27 82.41 44.69 44.69 226.64 199.93 181.30 -6.43%
EPS 4.30 6.77 5.99 5.99 23.98 20.32 14.17 -20.89%
DPS 3.00 0.00 0.00 0.00 21.36 0.00 5.00 -9.55%
NAPS 0.92 0.91 0.00 0.8612 1.00 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 117.91 75.13 40.40 40.40 80.10 61.38 54.42 16.41%
EPS 3.92 6.17 5.41 5.41 8.47 6.24 4.25 -1.57%
DPS 2.72 0.00 0.00 0.00 7.55 0.00 1.50 12.40%
NAPS 0.8391 0.8296 0.00 0.7785 0.3534 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 1.10 1.44 3.40 3.38 1.02 0.41 0.42 20.83%
P/EPS 33.01 17.58 25.38 25.21 9.68 3.99 5.36 42.94%
EY 3.03 5.69 3.94 3.97 10.34 25.09 18.65 -30.03%
DY 2.11 0.00 0.00 0.00 9.20 0.00 6.58 -20.03%
P/NAPS 1.54 1.31 0.00 1.75 2.32 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 - - - 26/04/04 25/04/03 26/04/02 -
Price 1.56 0.00 0.00 0.00 2.22 0.83 1.17 -
P/RPS 1.21 0.00 0.00 0.00 0.98 0.42 0.65 12.99%
P/EPS 36.26 0.00 0.00 0.00 9.26 4.08 8.26 33.74%
EY 2.76 0.00 0.00 0.00 10.80 24.49 12.11 -25.22%
DY 1.92 0.00 0.00 0.00 9.62 0.00 4.27 -14.53%
P/NAPS 1.70 0.00 0.00 0.00 2.22 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