[CHINWEL] QoQ Annualized Quarter Result on 31-Dec-2010 [#2]

Stock
[CHINWEL] CHIN WELL HOLDINGS BHD
Announcement Date
25-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Dec-2010 [#2]
Profit Trend
QoQ- 28.0%
YoY- 79.83%
Quarter Report
Latest QR
Upcoming QR
CHINWEL's Result
CHINWEL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 537,268 501,582 470,264 484,546 458,764 404,033 379,661 26.01%
PBT 103,244 51,060 45,326 50,234 37,576 18,946 24,184 162.93%
Tax -7,756 -6,803 -5,749 -7,130 -6,628 -4,979 -6,880 8.30%
NP 95,488 44,257 39,577 43,104 30,948 13,967 17,304 211.94%
-
NP to SH 67,208 35,520 29,908 33,542 26,204 13,940 18,526 135.91%
-
Tax Rate 7.51% 13.32% 12.68% 14.19% 17.64% 26.28% 28.45% -
Total Cost 441,780 457,325 430,686 441,442 427,816 390,066 362,357 14.11%
-
Net Worth 310,442 291,613 283,453 286,334 275,687 272,773 275,175 8.36%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - 8,176 10,902 - 10,918 4,364 5,812 -
Div Payout % - 23.02% 36.45% - 41.67% 31.31% 31.37% -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 310,442 291,613 283,453 286,334 275,687 272,773 275,175 8.36%
NOSH 272,317 272,536 272,551 272,699 272,958 272,773 272,450 -0.03%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 17.77% 8.82% 8.42% 8.90% 6.75% 3.46% 4.56% -
ROE 21.65% 12.18% 10.55% 11.71% 9.50% 5.11% 6.73% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 197.29 184.04 172.54 177.69 168.07 148.12 139.35 26.05%
EPS 24.68 13.03 10.97 12.30 9.60 5.11 6.80 135.98%
DPS 0.00 3.00 4.00 0.00 4.00 1.60 2.13 -
NAPS 1.14 1.07 1.04 1.05 1.01 1.00 1.01 8.39%
Adjusted Per Share Value based on latest NOSH - 272,533
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 187.31 174.87 163.95 168.93 159.94 140.86 132.36 26.02%
EPS 23.43 12.38 10.43 11.69 9.14 4.86 6.46 135.87%
DPS 0.00 2.85 3.80 0.00 3.81 1.52 2.03 -
NAPS 1.0823 1.0167 0.9882 0.9983 0.9611 0.951 0.9594 8.35%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 1.36 1.51 1.36 1.19 1.10 1.05 1.02 -
P/RPS 0.69 0.82 0.79 0.67 0.65 0.71 0.73 -3.68%
P/EPS 5.51 11.59 12.39 9.67 11.46 20.55 15.00 -48.67%
EY 18.15 8.63 8.07 10.34 8.73 4.87 6.67 94.79%
DY 0.00 1.99 2.94 0.00 3.64 1.52 2.09 -
P/NAPS 1.19 1.41 1.31 1.13 1.09 1.05 1.01 11.54%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 23/11/11 24/08/11 26/05/11 25/02/11 23/11/10 25/08/10 25/05/10 -
Price 1.42 1.36 1.55 1.38 1.17 1.12 1.00 -
P/RPS 0.72 0.74 0.90 0.78 0.70 0.76 0.72 0.00%
P/EPS 5.75 10.43 14.13 11.22 12.19 21.92 14.71 -46.50%
EY 17.38 9.58 7.08 8.91 8.21 4.56 6.80 86.82%
DY 0.00 2.21 2.58 0.00 3.42 1.43 2.13 -
P/NAPS 1.25 1.27 1.49 1.31 1.16 1.12 0.99 16.80%

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