[CHINWEL] QoQ Annualized Quarter Result on 31-Mar-2012 [#3]

Stock
[CHINWEL] CHIN WELL HOLDINGS BHD
Announcement Date
24-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Mar-2012 [#3]
Profit Trend
QoQ- -21.59%
YoY- 74.78%
Quarter Report
Latest QR
Upcoming QR
CHINWEL's Result
CHINWEL's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 451,752 459,628 501,581 510,948 530,854 537,268 501,582 -6.70%
PBT 27,156 25,792 70,455 79,466 101,018 103,244 51,060 -34.23%
Tax -5,034 -5,368 -7,886 -8,534 -10,224 -7,756 -6,803 -18.11%
NP 22,122 20,424 62,569 70,932 90,794 95,488 44,257 -36.88%
-
NP to SH 18,992 16,824 47,635 52,272 66,664 67,208 35,520 -33.99%
-
Tax Rate 18.54% 20.81% 11.19% 10.74% 10.12% 7.51% 13.32% -
Total Cost 429,630 439,204 439,012 440,016 440,060 441,780 457,325 -4.06%
-
Net Worth 343,820 341,396 340,639 332,606 327,051 310,442 291,613 11.54%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 5,457 - 6,812 3,635 5,450 - 8,176 -23.53%
Div Payout % 28.74% - 14.30% 6.95% 8.18% - 23.02% -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 343,820 341,396 340,639 332,606 327,051 310,442 291,613 11.54%
NOSH 272,873 273,116 272,511 272,628 272,542 272,317 272,536 0.08%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 4.90% 4.44% 12.47% 13.88% 17.10% 17.77% 8.82% -
ROE 5.52% 4.93% 13.98% 15.72% 20.38% 21.65% 12.18% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 165.55 168.29 184.06 187.42 194.78 197.29 184.04 -6.78%
EPS 6.96 6.16 17.48 19.17 24.46 24.68 13.03 -34.04%
DPS 2.00 0.00 2.50 1.33 2.00 0.00 3.00 -23.59%
NAPS 1.26 1.25 1.25 1.22 1.20 1.14 1.07 11.45%
Adjusted Per Share Value based on latest NOSH - 273,116
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 150.82 153.45 167.45 170.58 177.23 179.37 167.45 -6.70%
EPS 6.34 5.62 15.90 17.45 22.26 22.44 11.86 -34.00%
DPS 1.82 0.00 2.27 1.21 1.82 0.00 2.73 -23.59%
NAPS 1.1479 1.1398 1.1372 1.1104 1.0919 1.0364 0.9736 11.54%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 1.23 1.28 1.35 1.37 1.44 1.36 1.51 -
P/RPS 0.74 0.76 0.73 0.73 0.74 0.69 0.82 -6.58%
P/EPS 17.67 20.78 7.72 7.15 5.89 5.51 11.59 32.29%
EY 5.66 4.81 12.95 14.00 16.99 18.15 8.63 -24.41%
DY 1.63 0.00 1.85 0.97 1.39 0.00 1.99 -12.40%
P/NAPS 0.98 1.02 1.08 1.12 1.20 1.19 1.41 -21.44%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 21/02/13 22/11/12 28/08/12 24/05/12 24/02/12 23/11/11 24/08/11 -
Price 1.15 1.19 1.25 1.29 1.40 1.42 1.36 -
P/RPS 0.69 0.71 0.68 0.69 0.72 0.72 0.74 -4.53%
P/EPS 16.52 19.32 7.15 6.73 5.72 5.75 10.43 35.68%
EY 6.05 5.18 13.98 14.86 17.47 17.38 9.58 -26.28%
DY 1.74 0.00 2.00 1.03 1.43 0.00 2.21 -14.67%
P/NAPS 0.91 0.95 1.00 1.06 1.17 1.25 1.27 -19.84%

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