[CHINWEL] QoQ Annualized Quarter Result on 31-Mar-2011 [#3]

Stock
[CHINWEL] CHIN WELL HOLDINGS BHD
Announcement Date
26-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Mar-2011 [#3]
Profit Trend
QoQ- -10.83%
YoY- 61.43%
Quarter Report
Latest QR
Upcoming QR
CHINWEL's Result
CHINWEL's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 530,854 537,268 501,582 470,264 484,546 458,764 404,033 19.90%
PBT 101,018 103,244 51,060 45,326 50,234 37,576 18,946 204.27%
Tax -10,224 -7,756 -6,803 -5,749 -7,130 -6,628 -4,979 61.34%
NP 90,794 95,488 44,257 39,577 43,104 30,948 13,967 247.12%
-
NP to SH 66,664 67,208 35,520 29,908 33,542 26,204 13,940 183.03%
-
Tax Rate 10.12% 7.51% 13.32% 12.68% 14.19% 17.64% 26.28% -
Total Cost 440,060 441,780 457,325 430,686 441,442 427,816 390,066 8.34%
-
Net Worth 327,051 310,442 291,613 283,453 286,334 275,687 272,773 12.82%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 5,450 - 8,176 10,902 - 10,918 4,364 15.92%
Div Payout % 8.18% - 23.02% 36.45% - 41.67% 31.31% -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 327,051 310,442 291,613 283,453 286,334 275,687 272,773 12.82%
NOSH 272,542 272,317 272,536 272,551 272,699 272,958 272,773 -0.05%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 17.10% 17.77% 8.82% 8.42% 8.90% 6.75% 3.46% -
ROE 20.38% 21.65% 12.18% 10.55% 11.71% 9.50% 5.11% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 194.78 197.29 184.04 172.54 177.69 168.07 148.12 19.96%
EPS 24.46 24.68 13.03 10.97 12.30 9.60 5.11 183.21%
DPS 2.00 0.00 3.00 4.00 0.00 4.00 1.60 15.99%
NAPS 1.20 1.14 1.07 1.04 1.05 1.01 1.00 12.88%
Adjusted Per Share Value based on latest NOSH - 272,115
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 177.23 179.37 167.45 157.00 161.77 153.16 134.89 19.90%
EPS 22.26 22.44 11.86 9.98 11.20 8.75 4.65 183.23%
DPS 1.82 0.00 2.73 3.64 0.00 3.65 1.46 15.78%
NAPS 1.0919 1.0364 0.9736 0.9463 0.9559 0.9204 0.9107 12.82%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 1.44 1.36 1.51 1.36 1.19 1.10 1.05 -
P/RPS 0.74 0.69 0.82 0.79 0.67 0.65 0.71 2.78%
P/EPS 5.89 5.51 11.59 12.39 9.67 11.46 20.55 -56.42%
EY 16.99 18.15 8.63 8.07 10.34 8.73 4.87 129.50%
DY 1.39 0.00 1.99 2.94 0.00 3.64 1.52 -5.77%
P/NAPS 1.20 1.19 1.41 1.31 1.13 1.09 1.05 9.28%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 24/02/12 23/11/11 24/08/11 26/05/11 25/02/11 23/11/10 25/08/10 -
Price 1.40 1.42 1.36 1.55 1.38 1.17 1.12 -
P/RPS 0.72 0.72 0.74 0.90 0.78 0.70 0.76 -3.53%
P/EPS 5.72 5.75 10.43 14.13 11.22 12.19 21.92 -59.06%
EY 17.47 17.38 9.58 7.08 8.91 8.21 4.56 144.24%
DY 1.43 0.00 2.21 2.58 0.00 3.42 1.43 0.00%
P/NAPS 1.17 1.25 1.27 1.49 1.31 1.16 1.12 2.94%

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