[CHINWEL] QoQ Annualized Quarter Result on 30-Sep-2013 [#1]

Stock
[CHINWEL] CHIN WELL HOLDINGS BHD
Announcement Date
21-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Sep-2013 [#1]
Profit Trend
QoQ- 12.34%
YoY- 47.91%
Quarter Report
Latest QR
Upcoming QR
CHINWEL's Result
CHINWEL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 485,341 475,938 452,382 425,300 461,889 454,460 451,752 4.91%
PBT 54,597 41,072 39,000 36,128 32,594 28,358 27,156 59.49%
Tax -9,962 -8,320 -7,694 -7,468 -5,840 -5,450 -5,034 57.82%
NP 44,635 32,752 31,306 28,660 26,754 22,908 22,122 59.87%
-
NP to SH 35,846 27,166 26,502 24,884 22,150 18,988 18,992 52.90%
-
Tax Rate 18.25% 20.26% 19.73% 20.67% 17.92% 19.22% 18.54% -
Total Cost 440,706 443,186 421,076 396,640 435,135 431,552 429,630 1.71%
-
Net Worth 378,956 365,006 365,356 357,434 354,146 348,536 343,820 6.72%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 13,168 72 10,906 - 8,172 3,630 5,457 80.19%
Div Payout % 36.74% 0.27% 41.15% - 36.90% 19.12% 28.74% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 378,956 365,006 365,356 357,434 354,146 348,536 343,820 6.72%
NOSH 272,630 272,393 272,654 272,850 272,420 272,294 272,873 -0.05%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 9.20% 6.88% 6.92% 6.74% 5.79% 5.04% 4.90% -
ROE 9.46% 7.44% 7.25% 6.96% 6.25% 5.45% 5.52% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 178.02 174.72 165.92 155.87 169.55 166.90 165.55 4.97%
EPS 13.15 9.97 9.72 9.12 8.13 6.97 6.96 53.00%
DPS 4.83 0.03 4.00 0.00 3.00 1.33 2.00 80.29%
NAPS 1.39 1.34 1.34 1.31 1.30 1.28 1.26 6.78%
Adjusted Per Share Value based on latest NOSH - 272,850
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 169.21 165.93 157.72 148.27 161.03 158.44 157.50 4.91%
EPS 12.50 9.47 9.24 8.68 7.72 6.62 6.62 52.94%
DPS 4.59 0.03 3.80 0.00 2.85 1.27 1.90 80.33%
NAPS 1.3212 1.2725 1.2738 1.2461 1.2347 1.2151 1.1987 6.72%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 1.34 1.45 1.40 1.25 1.07 1.13 1.23 -
P/RPS 0.75 0.83 0.84 0.80 0.63 0.68 0.74 0.90%
P/EPS 10.19 14.54 14.40 13.71 13.16 16.20 17.67 -30.78%
EY 9.81 6.88 6.94 7.30 7.60 6.17 5.66 44.43%
DY 3.60 0.02 2.86 0.00 2.80 1.18 1.63 69.84%
P/NAPS 0.96 1.08 1.04 0.95 0.82 0.88 0.98 -1.36%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 21/08/14 22/05/14 20/02/14 21/11/13 22/08/13 30/05/13 21/02/13 -
Price 1.55 1.46 1.46 1.30 1.24 1.05 1.15 -
P/RPS 0.87 0.84 0.88 0.83 0.73 0.63 0.69 16.76%
P/EPS 11.79 14.64 15.02 14.25 15.25 15.06 16.52 -20.18%
EY 8.48 6.83 6.66 7.02 6.56 6.64 6.05 25.32%
DY 3.12 0.02 2.74 0.00 2.42 1.27 1.74 47.75%
P/NAPS 1.12 1.09 1.09 0.99 0.95 0.82 0.91 14.89%

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