[CHINWEL] QoQ Annualized Quarter Result on 31-Dec-2009 [#2]

Stock
[CHINWEL] CHIN WELL HOLDINGS BHD
Announcement Date
23-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- -27.41%
YoY- 202.04%
Quarter Report
Latest QR
Upcoming QR
CHINWEL's Result
CHINWEL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 458,764 404,033 379,661 359,780 348,688 367,818 392,505 10.94%
PBT 37,576 18,946 24,184 24,434 34,332 8,558 1,764 667.00%
Tax -6,628 -4,979 -6,880 -6,818 -9,420 -8,124 -8,122 -12.66%
NP 30,948 13,967 17,304 17,616 24,912 434 -6,358 -
-
NP to SH 26,204 13,940 18,526 18,652 25,696 2,800 -3,341 -
-
Tax Rate 17.64% 26.28% 28.45% 27.90% 27.44% 94.93% 460.43% -
Total Cost 427,816 390,066 362,357 342,164 323,776 367,384 398,863 4.77%
-
Net Worth 275,687 272,773 275,175 275,416 274,925 269,126 266,943 2.16%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 10,918 4,364 5,812 3,272 - - - -
Div Payout % 41.67% 31.31% 31.37% 17.54% - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 275,687 272,773 275,175 275,416 274,925 269,126 266,943 2.16%
NOSH 272,958 272,773 272,450 272,690 272,203 271,844 272,391 0.13%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 6.75% 3.46% 4.56% 4.90% 7.14% 0.12% -1.62% -
ROE 9.50% 5.11% 6.73% 6.77% 9.35% 1.04% -1.25% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 168.07 148.12 139.35 131.94 128.10 135.30 144.10 10.79%
EPS 9.60 5.11 6.80 6.84 9.44 1.03 -1.23 -
DPS 4.00 1.60 2.13 1.20 0.00 0.00 0.00 -
NAPS 1.01 1.00 1.01 1.01 1.01 0.99 0.98 2.02%
Adjusted Per Share Value based on latest NOSH - 273,773
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 153.16 134.89 126.75 120.11 116.41 122.80 131.04 10.94%
EPS 8.75 4.65 6.19 6.23 8.58 0.93 -1.12 -
DPS 3.65 1.46 1.94 1.09 0.00 0.00 0.00 -
NAPS 0.9204 0.9107 0.9187 0.9195 0.9178 0.8985 0.8912 2.17%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 1.10 1.05 1.02 1.01 1.07 1.17 0.80 -
P/RPS 0.65 0.71 0.73 0.77 0.84 0.86 0.56 10.43%
P/EPS 11.46 20.55 15.00 14.77 11.33 113.59 -65.22 -
EY 8.73 4.87 6.67 6.77 8.82 0.88 -1.53 -
DY 3.64 1.52 2.09 1.19 0.00 0.00 0.00 -
P/NAPS 1.09 1.05 1.01 1.00 1.06 1.18 0.82 20.87%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 23/11/10 25/08/10 25/05/10 23/02/10 25/11/09 26/08/09 21/05/09 -
Price 1.17 1.12 1.00 1.12 0.98 1.11 1.18 -
P/RPS 0.70 0.76 0.72 0.85 0.77 0.82 0.82 -10.00%
P/EPS 12.19 21.92 14.71 16.37 10.38 107.77 -96.20 -
EY 8.21 4.56 6.80 6.11 9.63 0.93 -1.04 -
DY 3.42 1.43 2.13 1.07 0.00 0.00 0.00 -
P/NAPS 1.16 1.12 0.99 1.11 0.97 1.12 1.20 -2.23%

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