[CHINWEL] YoY TTM Result on 31-May-2005 [#4]

Stock
[CHINWEL] CHIN WELL HOLDINGS BHD
Announcement Date
25-Jul-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-May-2005
Quarter
31-May-2005 [#4]
Profit Trend
QoQ- -26.88%
YoY- -57.21%
Quarter Report
Latest QR
Upcoming QR
CHINWEL's Result
CHINWEL's Financial Summary
View:
Show?
TTM Result
30/06/07 30/06/06 30/06/05 31/05/05 31/05/04 31/05/03 31/05/02 CAGR
Revenue 389,795 303,533 130,140 130,140 253,002 193,015 169,925 17.73%
PBT 18,337 21,561 16,633 16,633 34,200 25,540 19,347 -1.04%
Tax -4,814 -8,297 -4,775 -4,775 -6,491 -6,750 -4,889 -0.30%
NP 13,523 13,264 11,858 11,858 27,709 18,790 14,458 -1.30%
-
NP to SH 17,671 16,279 11,858 11,858 27,709 18,790 14,458 4.02%
-
Tax Rate 26.25% 38.48% 28.71% 28.71% 18.98% 26.43% 25.27% -
Total Cost 376,272 290,269 118,282 118,282 225,293 174,225 155,467 18.98%
-
Net Worth 251,308 244,666 238,204 239,368 208,047 95,196 159,459 9.35%
Dividend
30/06/07 30/06/06 30/06/05 31/05/05 31/05/04 31/05/03 31/05/02 CAGR
Div 8,194 8,155 8,120 8,120 22,215 16,723 - -
Div Payout % 46.37% 50.10% 68.48% 68.48% 80.17% 89.00% - -
Equity
30/06/07 30/06/06 30/06/05 31/05/05 31/05/04 31/05/03 31/05/02 CAGR
Net Worth 251,308 244,666 238,204 239,368 208,047 95,196 159,459 9.35%
NOSH 273,161 271,851 270,686 270,686 106,417 95,196 90,090 24.37%
Ratio Analysis
30/06/07 30/06/06 30/06/05 31/05/05 31/05/04 31/05/03 31/05/02 CAGR
NP Margin 3.47% 4.37% 9.11% 9.11% 10.95% 9.73% 8.51% -
ROE 7.03% 6.65% 4.98% 4.95% 13.32% 19.74% 9.07% -
Per Share
30/06/07 30/06/06 30/06/05 31/05/05 31/05/04 31/05/03 31/05/02 CAGR
RPS 142.70 111.65 48.08 48.08 237.74 202.75 188.62 -5.33%
EPS 6.47 5.99 4.38 4.38 26.04 19.74 16.05 -16.36%
DPS 3.00 3.00 3.00 3.00 21.00 17.57 0.00 -
NAPS 0.92 0.90 0.88 0.8843 1.955 1.00 1.77 -12.07%
Adjusted Per Share Value based on latest NOSH - 270,686
30/06/07 30/06/06 30/06/05 31/05/05 31/05/04 31/05/03 31/05/02 CAGR
RPS 135.90 105.82 45.37 45.37 88.21 67.29 59.24 17.73%
EPS 6.16 5.68 4.13 4.13 9.66 6.55 5.04 4.02%
DPS 2.86 2.84 2.83 2.83 7.75 5.83 0.00 -
NAPS 0.8762 0.853 0.8305 0.8345 0.7253 0.3319 0.5559 9.36%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 31/05/05 31/05/04 31/05/03 31/05/02 CAGR
Date 29/06/07 30/06/06 30/06/05 31/05/05 31/05/04 30/05/03 31/05/02 -
Price 1.60 1.40 1.02 1.08 2.12 0.88 0.86 -
P/RPS 1.12 1.25 2.12 2.25 0.89 0.43 0.46 19.12%
P/EPS 24.73 23.38 23.28 24.65 8.14 4.46 5.36 35.08%
EY 4.04 4.28 4.29 4.06 12.28 22.43 18.66 -25.98%
DY 1.87 2.14 2.94 2.78 9.91 19.96 0.00 -
P/NAPS 1.74 1.56 1.16 1.22 1.08 0.88 0.49 28.30%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 31/05/05 31/05/04 31/05/03 31/05/02 CAGR
Date 22/08/07 06/09/06 - - 23/07/04 25/07/03 31/07/02 -
Price 1.27 1.27 0.00 0.00 1.65 0.95 0.86 -
P/RPS 0.89 1.14 0.00 0.00 0.69 0.47 0.46 13.85%
P/EPS 19.63 21.21 0.00 0.00 6.34 4.81 5.36 29.08%
EY 5.09 4.72 0.00 0.00 15.78 20.78 18.66 -22.54%
DY 2.36 2.36 0.00 0.00 12.73 18.49 0.00 -
P/NAPS 1.38 1.41 0.00 0.00 0.84 0.95 0.49 22.58%

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