[CHINWEL] YoY TTM 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- 11.55%
YoY- 37.26%
Quarter Report
Latest QR
Upcoming QR
CHINWEL's Result
CHINWEL's Financial Summary
View:
Show?
TTM Result
31/12/06 31/12/05 31/12/04 30/11/04 30/11/03 30/11/02 30/11/01 CAGR
Revenue 327,829 224,951 147,401 220,224 211,646 177,638 163,008 14.72%
PBT 14,714 28,350 28,685 37,383 28,460 24,687 17,155 -2.97%
Tax -7,273 -7,740 -6,100 -8,381 -7,330 -5,344 -3,845 13.34%
NP 7,441 20,610 22,585 29,002 21,130 19,343 13,310 -10.80%
-
NP to SH 11,506 20,610 22,585 29,002 21,130 19,343 13,310 -2.82%
-
Tax Rate 49.43% 27.30% 21.27% 22.42% 25.76% 21.65% 22.41% -
Total Cost 320,388 204,341 124,816 191,222 190,516 158,295 149,698 16.13%
-
Net Worth 255,648 283,120 0 234,381 105,322 170,292 148,417 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 8,155 8,120 - 2,660 19,655 - 4,494 12.42%
Div Payout % 70.88% 39.40% - 9.17% 93.02% - 33.76% -
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 0 234,381 105,322 170,292 148,417 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 2.27% 9.16% 15.32% 13.17% 9.98% 10.89% 8.17% -
ROE 4.50% 7.28% 0.00% 12.37% 20.06% 11.36% 8.97% -
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 120.54 82.84 54.45 81.35 200.95 194.02 181.22 -7.70%
EPS 4.23 7.59 8.34 10.71 20.06 21.13 14.80 -21.82%
DPS 3.00 3.00 0.00 0.98 18.66 0.00 5.00 -9.55%
NAPS 0.94 1.0426 0.00 0.8658 1.00 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 114.29 78.43 51.39 76.78 73.79 61.93 56.83 14.72%
EPS 4.01 7.19 7.87 10.11 7.37 6.74 4.64 -2.82%
DPS 2.84 2.83 0.00 0.93 6.85 0.00 1.57 12.35%
NAPS 0.8913 0.9871 0.00 0.8171 0.3672 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 1.07 1.01 3.01 1.97 1.04 0.46 0.40 21.33%
P/EPS 30.49 11.07 19.66 14.93 10.37 4.26 4.93 43.06%
EY 3.28 9.04 5.09 6.70 9.65 23.47 20.27 -30.09%
DY 2.33 3.57 0.00 0.61 8.97 0.00 6.85 -19.10%
P/NAPS 1.37 0.81 0.00 1.85 2.08 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 - - - 30/01/04 23/01/03 25/01/02 -
Price 1.69 0.00 0.00 0.00 2.22 0.88 0.74 -
P/RPS 1.40 0.00 0.00 0.00 1.10 0.45 0.41 27.30%
P/EPS 39.95 0.00 0.00 0.00 11.07 4.17 5.00 50.45%
EY 2.50 0.00 0.00 0.00 9.04 24.01 20.00 -33.55%
DY 1.78 0.00 0.00 0.00 8.41 0.00 6.76 -23.07%
P/NAPS 1.80 0.00 0.00 0.00 2.22 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