[CHINWEL] QoQ Annualized Quarter Result on 31-Mar-2013 [#3]

Stock
[CHINWEL] CHIN WELL HOLDINGS BHD
Announcement Date
30-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Mar-2013 [#3]
Profit Trend
QoQ- -0.02%
YoY- -63.67%
Quarter Report
Latest QR
Upcoming QR
CHINWEL's Result
CHINWEL's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 452,382 425,300 461,889 454,460 451,752 459,628 501,581 -6.63%
PBT 39,000 36,128 32,594 28,358 27,156 25,792 70,455 -32.51%
Tax -7,694 -7,468 -5,840 -5,450 -5,034 -5,368 -7,886 -1.62%
NP 31,306 28,660 26,754 22,908 22,122 20,424 62,569 -36.89%
-
NP to SH 26,502 24,884 22,150 18,988 18,992 16,824 47,635 -32.28%
-
Tax Rate 19.73% 20.67% 17.92% 19.22% 18.54% 20.81% 11.19% -
Total Cost 421,076 396,640 435,135 431,552 429,630 439,204 439,012 -2.73%
-
Net Worth 365,356 357,434 354,146 348,536 343,820 341,396 340,639 4.76%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 10,906 - 8,172 3,630 5,457 - 6,812 36.73%
Div Payout % 41.15% - 36.90% 19.12% 28.74% - 14.30% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 365,356 357,434 354,146 348,536 343,820 341,396 340,639 4.76%
NOSH 272,654 272,850 272,420 272,294 272,873 273,116 272,511 0.03%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 6.92% 6.74% 5.79% 5.04% 4.90% 4.44% 12.47% -
ROE 7.25% 6.96% 6.25% 5.45% 5.52% 4.93% 13.98% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 165.92 155.87 169.55 166.90 165.55 168.29 184.06 -6.66%
EPS 9.72 9.12 8.13 6.97 6.96 6.16 17.48 -32.30%
DPS 4.00 0.00 3.00 1.33 2.00 0.00 2.50 36.68%
NAPS 1.34 1.31 1.30 1.28 1.26 1.25 1.25 4.73%
Adjusted Per Share Value based on latest NOSH - 272,701
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 151.03 141.99 154.20 151.72 150.82 153.45 167.45 -6.63%
EPS 8.85 8.31 7.39 6.34 6.34 5.62 15.90 -32.26%
DPS 3.64 0.00 2.73 1.21 1.82 0.00 2.27 36.88%
NAPS 1.2198 1.1933 1.1823 1.1636 1.1479 1.1398 1.1372 4.77%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 1.40 1.25 1.07 1.13 1.23 1.28 1.35 -
P/RPS 0.84 0.80 0.63 0.68 0.74 0.76 0.73 9.78%
P/EPS 14.40 13.71 13.16 16.20 17.67 20.78 7.72 51.35%
EY 6.94 7.30 7.60 6.17 5.66 4.81 12.95 -33.94%
DY 2.86 0.00 2.80 1.18 1.63 0.00 1.85 33.59%
P/NAPS 1.04 0.95 0.82 0.88 0.98 1.02 1.08 -2.47%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 20/02/14 21/11/13 22/08/13 30/05/13 21/02/13 22/11/12 28/08/12 -
Price 1.46 1.30 1.24 1.05 1.15 1.19 1.25 -
P/RPS 0.88 0.83 0.73 0.63 0.69 0.71 0.68 18.69%
P/EPS 15.02 14.25 15.25 15.06 16.52 19.32 7.15 63.80%
EY 6.66 7.02 6.56 6.64 6.05 5.18 13.98 -38.92%
DY 2.74 0.00 2.42 1.27 1.74 0.00 2.00 23.28%
P/NAPS 1.09 0.99 0.95 0.82 0.91 0.95 1.00 5.89%

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