[CHINWEL] YoY TTM 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-0.0%
YoY-0.0%
Quarter Report
Latest QR
Upcoming QR
CHINWEL's Result
CHINWEL's Financial Summary
View:
Show?
TTM Result
31/03/08 31/03/07 31/03/06 31/03/05 28/02/05 29/02/04 28/02/03 CAGR
Revenue 471,729 353,188 225,030 121,013 121,013 239,913 183,868 20.33%
PBT 15,965 16,518 25,060 21,317 21,317 33,522 24,106 -7.77%
Tax -4,483 -9,429 -6,817 -5,100 -5,100 -8,140 -5,415 -3.64%
NP 11,482 7,089 18,243 16,217 16,217 25,382 18,691 -9.12%
-
NP to SH 17,792 11,754 18,481 16,217 16,217 25,382 18,691 -0.96%
-
Tax Rate 28.08% 57.08% 27.20% 23.92% 23.92% 24.28% 22.46% -
Total Cost 460,247 346,099 206,787 104,796 104,796 214,531 165,177 22.30%
-
Net Worth 250,349 251,353 248,495 0 233,196 105,856 166,461 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 8,194 8,155 - - - 22,606 - -
Div Payout % 46.06% 69.39% - - - 89.06% - -
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 0 233,196 105,856 166,461 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 2.43% 2.01% 8.11% 13.40% 13.40% 10.58% 10.17% -
ROE 7.11% 4.68% 7.44% 0.00% 6.95% 23.98% 11.23% -
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 173.35 129.27 82.41 44.69 44.69 226.64 199.93 -2.76%
EPS 6.54 4.30 6.77 5.99 5.99 23.98 20.32 -19.96%
DPS 3.00 3.00 0.00 0.00 0.00 21.36 0.00 -
NAPS 0.92 0.92 0.91 0.00 0.8612 1.00 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 164.46 123.13 78.45 42.19 42.19 83.64 64.10 20.33%
EPS 6.20 4.10 6.44 5.65 5.65 8.85 6.52 -0.98%
DPS 2.86 2.84 0.00 0.00 0.00 7.88 0.00 -
NAPS 0.8728 0.8763 0.8663 0.00 0.813 0.3691 0.5803 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 0.60 1.10 1.44 3.40 3.38 1.02 0.41 7.76%
P/EPS 15.91 33.01 17.58 25.38 25.21 9.68 3.99 31.22%
EY 6.29 3.03 5.69 3.94 3.97 10.34 25.09 -23.79%
DY 2.88 2.11 0.00 0.00 0.00 9.20 0.00 -
P/NAPS 1.13 1.54 1.31 0.00 1.75 2.32 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 - - - 26/04/04 25/04/03 -
Price 1.01 1.56 0.00 0.00 0.00 2.22 0.83 -
P/RPS 0.58 1.21 0.00 0.00 0.00 0.98 0.42 6.54%
P/EPS 15.45 36.26 0.00 0.00 0.00 9.26 4.08 29.89%
EY 6.47 2.76 0.00 0.00 0.00 10.80 24.49 -23.00%
DY 2.97 1.92 0.00 0.00 0.00 9.62 0.00 -
P/NAPS 1.10 1.70 0.00 0.00 0.00 2.22 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