[CHINWEL] QoQ Annualized Quarter Result on 31-Mar-2014 [#3]

Stock
[CHINWEL] CHIN WELL HOLDINGS BHD
Announcement Date
22-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Mar-2014 [#3]
Profit Trend
QoQ- 2.51%
YoY- 43.07%
Quarter Report
Latest QR
Upcoming QR
CHINWEL's Result
CHINWEL's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 506,504 510,068 485,341 475,938 452,382 425,300 461,889 6.32%
PBT 56,614 60,008 54,597 41,072 39,000 36,128 32,594 44.35%
Tax -6,786 -6,008 -9,962 -8,320 -7,694 -7,468 -5,840 10.49%
NP 49,828 54,000 44,635 32,752 31,306 28,660 26,754 51.20%
-
NP to SH 34,580 35,800 35,846 27,166 26,502 24,884 22,150 34.46%
-
Tax Rate 11.99% 10.01% 18.25% 20.26% 19.73% 20.67% 17.92% -
Total Cost 456,676 456,068 440,706 443,186 421,076 396,640 435,135 3.26%
-
Net Worth 398,160 384,740 378,956 365,006 365,356 357,434 354,146 8.09%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 10,908 - 13,168 72 10,906 - 8,172 21.16%
Div Payout % 31.55% - 36.74% 0.27% 41.15% - 36.90% -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 398,160 384,740 378,956 365,006 365,356 357,434 354,146 8.09%
NOSH 272,712 272,865 272,630 272,393 272,654 272,850 272,420 0.07%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 9.84% 10.59% 9.20% 6.88% 6.92% 6.74% 5.79% -
ROE 8.68% 9.30% 9.46% 7.44% 7.25% 6.96% 6.25% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 185.73 186.93 178.02 174.72 165.92 155.87 169.55 6.24%
EPS 12.68 13.12 13.15 9.97 9.72 9.12 8.13 34.37%
DPS 4.00 0.00 4.83 0.03 4.00 0.00 3.00 21.07%
NAPS 1.46 1.41 1.39 1.34 1.34 1.31 1.30 8.02%
Adjusted Per Share Value based on latest NOSH - 272,950
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 169.10 170.29 162.03 158.89 151.03 141.99 154.20 6.32%
EPS 11.54 11.95 11.97 9.07 8.85 8.31 7.39 34.48%
DPS 3.64 0.00 4.40 0.02 3.64 0.00 2.73 21.07%
NAPS 1.3293 1.2845 1.2652 1.2186 1.2198 1.1933 1.1823 8.10%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 1.43 1.60 1.34 1.45 1.40 1.25 1.07 -
P/RPS 0.77 0.86 0.75 0.83 0.84 0.80 0.63 14.27%
P/EPS 11.28 12.20 10.19 14.54 14.40 13.71 13.16 -9.74%
EY 8.87 8.20 9.81 6.88 6.94 7.30 7.60 10.81%
DY 2.80 0.00 3.60 0.02 2.86 0.00 2.80 0.00%
P/NAPS 0.98 1.13 0.96 1.08 1.04 0.95 0.82 12.58%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 26/02/15 20/11/14 21/08/14 22/05/14 20/02/14 21/11/13 22/08/13 -
Price 1.50 1.66 1.55 1.46 1.46 1.30 1.24 -
P/RPS 0.81 0.89 0.87 0.84 0.88 0.83 0.73 7.15%
P/EPS 11.83 12.65 11.79 14.64 15.02 14.25 15.25 -15.53%
EY 8.45 7.90 8.48 6.83 6.66 7.02 6.56 18.33%
DY 2.67 0.00 3.12 0.02 2.74 0.00 2.42 6.75%
P/NAPS 1.03 1.18 1.12 1.09 1.09 0.99 0.95 5.52%

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