[CHINWEL] YoY TTM Result on 31-Mar-2006 [#3]

Stock
[CHINWEL] CHIN WELL HOLDINGS BHD
Announcement Date
31-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2006
Quarter
31-Mar-2006 [#3]
Profit Trend
QoQ- -10.33%
YoY- 13.96%
Quarter Report
Latest QR
Upcoming QR
CHINWEL's Result
CHINWEL's Financial Summary
View:
Show?
TTM Result
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 28/02/05 29/02/04 CAGR
Revenue 437,358 471,729 353,188 225,030 121,013 121,013 239,913 12.52%
PBT 18,606 15,965 16,518 25,060 21,317 21,317 33,522 -10.92%
Tax -10,507 -4,483 -9,429 -6,817 -5,100 -5,100 -8,140 5.14%
NP 8,099 11,482 7,089 18,243 16,217 16,217 25,382 -20.11%
-
NP to SH 10,765 17,792 11,754 18,481 16,217 16,217 25,382 -15.51%
-
Tax Rate 56.47% 28.08% 57.08% 27.20% 23.92% 23.92% 24.28% -
Total Cost 429,259 460,247 346,099 206,787 104,796 104,796 214,531 14.60%
-
Net Worth 267,544 250,349 251,353 248,495 0 233,196 105,856 19.99%
Dividend
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 28/02/05 29/02/04 CAGR
Div 8,175 8,194 8,155 - - - 22,606 -18.12%
Div Payout % 75.94% 46.06% 69.39% - - - 89.06% -
Equity
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 28/02/05 29/02/04 CAGR
Net Worth 267,544 250,349 251,353 248,495 0 233,196 105,856 19.99%
NOSH 273,004 272,119 273,209 273,071 270,780 270,780 105,856 20.46%
Ratio Analysis
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 28/02/05 29/02/04 CAGR
NP Margin 1.85% 2.43% 2.01% 8.11% 13.40% 13.40% 10.58% -
ROE 4.02% 7.11% 4.68% 7.44% 0.00% 6.95% 23.98% -
Per Share
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 28/02/05 29/02/04 CAGR
RPS 160.20 173.35 129.27 82.41 44.69 44.69 226.64 -6.59%
EPS 3.94 6.54 4.30 6.77 5.99 5.99 23.98 -29.88%
DPS 3.00 3.00 3.00 0.00 0.00 0.00 21.36 -32.01%
NAPS 0.98 0.92 0.92 0.91 0.00 0.8612 1.00 -0.39%
Adjusted Per Share Value based on latest NOSH - 273,071
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 28/02/05 29/02/04 CAGR
RPS 146.01 157.49 117.91 75.13 40.40 40.40 80.10 12.52%
EPS 3.59 5.94 3.92 6.17 5.41 5.41 8.47 -15.52%
DPS 2.73 2.74 2.72 0.00 0.00 0.00 7.55 -18.12%
NAPS 0.8932 0.8358 0.8391 0.8296 0.00 0.7785 0.3534 19.99%
Price Multiplier on Financial Quarter End Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 28/02/05 29/02/04 CAGR
Date 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 28/02/05 27/02/04 -
Price 0.80 1.04 1.42 1.19 1.52 1.51 2.32 -
P/RPS 0.50 0.60 1.10 1.44 3.40 3.38 1.02 -13.07%
P/EPS 20.29 15.91 33.01 17.58 25.38 25.21 9.68 15.65%
EY 4.93 6.29 3.03 5.69 3.94 3.97 10.34 -13.54%
DY 3.75 2.88 2.11 0.00 0.00 0.00 9.20 -16.17%
P/NAPS 0.82 1.13 1.54 1.31 0.00 1.75 2.32 -18.48%
Price Multiplier on Announcement Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 28/02/05 29/02/04 CAGR
Date 21/05/09 22/05/08 23/05/07 - - - 26/04/04 -
Price 1.18 1.01 1.56 0.00 0.00 0.00 2.22 -
P/RPS 0.74 0.58 1.21 0.00 0.00 0.00 0.98 -5.37%
P/EPS 29.93 15.45 36.26 0.00 0.00 0.00 9.26 25.93%
EY 3.34 6.47 2.76 0.00 0.00 0.00 10.80 -20.59%
DY 2.54 2.97 1.92 0.00 0.00 0.00 9.62 -23.02%
P/NAPS 1.20 1.10 1.70 0.00 0.00 0.00 2.22 -11.38%

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