[CHINWEL] YoY TTM Result on 30-Jun-2007 [#4]

Stock
[CHINWEL] CHIN WELL HOLDINGS BHD
Announcement Date
22-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2007
Quarter
30-Jun-2007 [#4]
Profit Trend
QoQ- 50.34%
YoY- 8.55%
Quarter Report
Latest QR
Upcoming QR
CHINWEL's Result
CHINWEL's Financial Summary
View:
Show?
TTM Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 31/05/05 CAGR
Revenue 404,033 367,818 499,598 389,795 303,533 130,140 130,140 24.95%
PBT 18,946 8,558 34,928 18,337 21,561 16,633 16,633 2.59%
Tax -4,979 -8,124 -12,033 -4,814 -8,297 -4,775 -4,775 0.82%
NP 13,967 434 22,895 13,523 13,264 11,858 11,858 3.27%
-
NP to SH 13,940 2,800 27,348 17,671 16,279 11,858 11,858 3.23%
-
Tax Rate 26.28% 94.93% 34.45% 26.25% 38.48% 28.71% 28.71% -
Total Cost 390,066 367,384 476,703 376,272 290,269 118,282 118,282 26.44%
-
Net Worth 236,666 269,381 264,329 251,308 244,666 238,204 239,368 -0.22%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 31/05/05 CAGR
Div 4,362 - 8,175 8,194 8,155 8,120 8,120 -11.50%
Div Payout % 31.29% - 29.89% 46.37% 50.10% 68.48% 68.48% -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 31/05/05 CAGR
Net Worth 236,666 269,381 264,329 251,308 244,666 238,204 239,368 -0.22%
NOSH 236,666 272,102 272,505 273,161 271,851 270,686 270,686 -2.60%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 31/05/05 CAGR
NP Margin 3.46% 0.12% 4.58% 3.47% 4.37% 9.11% 9.11% -
ROE 5.89% 1.04% 10.35% 7.03% 6.65% 4.98% 4.95% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 31/05/05 CAGR
RPS 170.72 135.18 183.34 142.70 111.65 48.08 48.08 28.29%
EPS 5.89 1.03 10.04 6.47 5.99 4.38 4.38 5.99%
DPS 1.84 0.00 3.00 3.00 3.00 3.00 3.00 -9.16%
NAPS 1.00 0.99 0.97 0.92 0.90 0.88 0.8843 2.44%
Adjusted Per Share Value based on latest NOSH - 273,161
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 31/05/05 CAGR
RPS 140.86 128.23 174.18 135.90 105.82 45.37 45.37 24.95%
EPS 4.86 0.98 9.53 6.16 5.68 4.13 4.13 3.25%
DPS 1.52 0.00 2.85 2.86 2.84 2.83 2.83 -11.50%
NAPS 0.8251 0.9392 0.9215 0.8762 0.853 0.8305 0.8345 -0.22%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 31/05/05 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 31/05/05 -
Price 1.05 1.17 1.08 1.60 1.40 1.02 1.08 -
P/RPS 0.62 0.87 0.59 1.12 1.25 2.12 2.25 -22.39%
P/EPS 17.83 113.70 10.76 24.73 23.38 23.28 24.65 -6.17%
EY 5.61 0.88 9.29 4.04 4.28 4.29 4.06 6.56%
DY 1.76 0.00 2.78 1.87 2.14 2.94 2.78 -8.59%
P/NAPS 1.05 1.18 1.11 1.74 1.56 1.16 1.22 -2.90%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 31/05/05 CAGR
Date 25/08/10 26/08/09 22/08/08 22/08/07 06/09/06 - - -
Price 1.12 1.11 1.05 1.27 1.27 0.00 0.00 -
P/RPS 0.66 0.82 0.57 0.89 1.14 0.00 0.00 -
P/EPS 19.01 107.87 10.46 19.63 21.21 0.00 0.00 -
EY 5.26 0.93 9.56 5.09 4.72 0.00 0.00 -
DY 1.65 0.00 2.86 2.36 2.36 0.00 0.00 -
P/NAPS 1.12 1.12 1.08 1.38 1.41 0.00 0.00 -

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