[CHINWEL] QoQ Annualized Quarter Result on 30-Jun-2011 [#4]

Stock
[CHINWEL] CHIN WELL HOLDINGS BHD
Announcement Date
24-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
30-Jun-2011 [#4]
Profit Trend
QoQ- 18.76%
YoY- 154.81%
Quarter Report
Latest QR
Upcoming QR
CHINWEL's Result
CHINWEL's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 510,948 530,854 537,268 501,582 470,264 484,546 458,764 7.43%
PBT 79,466 101,018 103,244 51,060 45,326 50,234 37,576 64.68%
Tax -8,534 -10,224 -7,756 -6,803 -5,749 -7,130 -6,628 18.33%
NP 70,932 90,794 95,488 44,257 39,577 43,104 30,948 73.74%
-
NP to SH 52,272 66,664 67,208 35,520 29,908 33,542 26,204 58.39%
-
Tax Rate 10.74% 10.12% 7.51% 13.32% 12.68% 14.19% 17.64% -
Total Cost 440,016 440,060 441,780 457,325 430,686 441,442 427,816 1.89%
-
Net Worth 332,606 327,051 310,442 291,613 283,453 286,334 275,687 13.31%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div 3,635 5,450 - 8,176 10,902 - 10,918 -51.93%
Div Payout % 6.95% 8.18% - 23.02% 36.45% - 41.67% -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 332,606 327,051 310,442 291,613 283,453 286,334 275,687 13.31%
NOSH 272,628 272,542 272,317 272,536 272,551 272,699 272,958 -0.08%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 13.88% 17.10% 17.77% 8.82% 8.42% 8.90% 6.75% -
ROE 15.72% 20.38% 21.65% 12.18% 10.55% 11.71% 9.50% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 187.42 194.78 197.29 184.04 172.54 177.69 168.07 7.52%
EPS 19.17 24.46 24.68 13.03 10.97 12.30 9.60 58.50%
DPS 1.33 2.00 0.00 3.00 4.00 0.00 4.00 -51.97%
NAPS 1.22 1.20 1.14 1.07 1.04 1.05 1.01 13.40%
Adjusted Per Share Value based on latest NOSH - 272,510
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 170.58 177.23 179.37 167.45 157.00 161.77 153.16 7.43%
EPS 17.45 22.26 22.44 11.86 9.98 11.20 8.75 58.37%
DPS 1.21 1.82 0.00 2.73 3.64 0.00 3.65 -52.06%
NAPS 1.1104 1.0919 1.0364 0.9736 0.9463 0.9559 0.9204 13.31%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 1.37 1.44 1.36 1.51 1.36 1.19 1.10 -
P/RPS 0.73 0.74 0.69 0.82 0.79 0.67 0.65 8.03%
P/EPS 7.15 5.89 5.51 11.59 12.39 9.67 11.46 -26.96%
EY 14.00 16.99 18.15 8.63 8.07 10.34 8.73 36.96%
DY 0.97 1.39 0.00 1.99 2.94 0.00 3.64 -58.55%
P/NAPS 1.12 1.20 1.19 1.41 1.31 1.13 1.09 1.82%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 24/05/12 24/02/12 23/11/11 24/08/11 26/05/11 25/02/11 23/11/10 -
Price 1.29 1.40 1.42 1.36 1.55 1.38 1.17 -
P/RPS 0.69 0.72 0.72 0.74 0.90 0.78 0.70 -0.95%
P/EPS 6.73 5.72 5.75 10.43 14.13 11.22 12.19 -32.67%
EY 14.86 17.47 17.38 9.58 7.08 8.91 8.21 48.46%
DY 1.03 1.43 0.00 2.21 2.58 0.00 3.42 -55.03%
P/NAPS 1.06 1.17 1.25 1.27 1.49 1.31 1.16 -5.82%

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