[CHINWEL] QoQ Annualized Quarter Result on 31-Dec-2013 [#2]

Stock
[CHINWEL] CHIN WELL HOLDINGS BHD
Announcement Date
20-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Dec-2013 [#2]
Profit Trend
QoQ- 6.5%
YoY- 39.54%
Quarter Report
Latest QR
Upcoming QR
CHINWEL's Result
CHINWEL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 510,068 485,341 475,938 452,382 425,300 461,889 454,460 7.99%
PBT 60,008 54,597 41,072 39,000 36,128 32,594 28,358 64.74%
Tax -6,008 -9,962 -8,320 -7,694 -7,468 -5,840 -5,450 6.70%
NP 54,000 44,635 32,752 31,306 28,660 26,754 22,908 77.02%
-
NP to SH 35,800 35,846 27,166 26,502 24,884 22,150 18,988 52.55%
-
Tax Rate 10.01% 18.25% 20.26% 19.73% 20.67% 17.92% 19.22% -
Total Cost 456,068 440,706 443,186 421,076 396,640 435,135 431,552 3.74%
-
Net Worth 384,740 378,956 365,006 365,356 357,434 354,146 348,536 6.80%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - 13,168 72 10,906 - 8,172 3,630 -
Div Payout % - 36.74% 0.27% 41.15% - 36.90% 19.12% -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 384,740 378,956 365,006 365,356 357,434 354,146 348,536 6.80%
NOSH 272,865 272,630 272,393 272,654 272,850 272,420 272,294 0.13%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 10.59% 9.20% 6.88% 6.92% 6.74% 5.79% 5.04% -
ROE 9.30% 9.46% 7.44% 7.25% 6.96% 6.25% 5.45% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 186.93 178.02 174.72 165.92 155.87 169.55 166.90 7.84%
EPS 13.12 13.15 9.97 9.72 9.12 8.13 6.97 52.39%
DPS 0.00 4.83 0.03 4.00 0.00 3.00 1.33 -
NAPS 1.41 1.39 1.34 1.34 1.31 1.30 1.28 6.65%
Adjusted Per Share Value based on latest NOSH - 272,480
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 177.83 169.21 165.93 157.72 148.27 161.03 158.44 7.99%
EPS 12.48 12.50 9.47 9.24 8.68 7.72 6.62 52.54%
DPS 0.00 4.59 0.03 3.80 0.00 2.85 1.27 -
NAPS 1.3413 1.3212 1.2725 1.2738 1.2461 1.2347 1.2151 6.80%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 1.60 1.34 1.45 1.40 1.25 1.07 1.13 -
P/RPS 0.86 0.75 0.83 0.84 0.80 0.63 0.68 16.93%
P/EPS 12.20 10.19 14.54 14.40 13.71 13.16 16.20 -17.21%
EY 8.20 9.81 6.88 6.94 7.30 7.60 6.17 20.85%
DY 0.00 3.60 0.02 2.86 0.00 2.80 1.18 -
P/NAPS 1.13 0.96 1.08 1.04 0.95 0.82 0.88 18.12%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 20/11/14 21/08/14 22/05/14 20/02/14 21/11/13 22/08/13 30/05/13 -
Price 1.66 1.55 1.46 1.46 1.30 1.24 1.05 -
P/RPS 0.89 0.87 0.84 0.88 0.83 0.73 0.63 25.87%
P/EPS 12.65 11.79 14.64 15.02 14.25 15.25 15.06 -10.96%
EY 7.90 8.48 6.83 6.66 7.02 6.56 6.64 12.26%
DY 0.00 3.12 0.02 2.74 0.00 2.42 1.27 -
P/NAPS 1.18 1.12 1.09 1.09 0.99 0.95 0.82 27.43%

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