[CHINWEL] QoQ Cumulative Quarter Result on 30-Jun-2011 [#4]

Stock
[CHINWEL] CHIN WELL HOLDINGS BHD
Announcement Date
24-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
30-Jun-2011 [#4]
Profit Trend
QoQ- 58.35%
YoY- 154.81%
Quarter Report
Latest QR
Upcoming QR
CHINWEL's Result
CHINWEL's Financial Summary
View:
Show?
Cumulative Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 383,211 265,427 134,317 501,582 352,698 242,273 114,691 123.33%
PBT 59,600 50,509 25,811 51,060 33,995 25,117 9,394 242.32%
Tax -6,401 -5,112 -1,939 -6,803 -4,312 -3,565 -1,657 145.99%
NP 53,199 45,397 23,872 44,257 29,683 21,552 7,737 261.16%
-
NP to SH 39,204 33,332 16,802 35,520 22,431 16,771 6,551 229.26%
-
Tax Rate 10.74% 10.12% 7.51% 13.32% 12.68% 14.19% 17.64% -
Total Cost 330,012 220,030 110,445 457,325 323,015 220,721 106,954 111.79%
-
Net Worth 332,606 327,051 310,442 291,613 283,453 286,334 275,687 13.31%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div 2,726 2,725 - 8,176 8,176 - 2,729 -0.07%
Div Payout % 6.95% 8.18% - 23.02% 36.45% - 41.67% -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 332,606 327,051 310,442 291,613 283,453 286,334 275,687 13.31%
NOSH 272,628 272,542 272,317 272,536 272,551 272,699 272,958 -0.08%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 13.88% 17.10% 17.77% 8.82% 8.42% 8.90% 6.75% -
ROE 11.79% 10.19% 5.41% 12.18% 7.91% 5.86% 2.38% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 140.56 97.39 49.32 184.04 129.41 88.84 42.02 123.50%
EPS 14.38 12.23 6.17 13.03 8.23 6.15 2.40 229.52%
DPS 1.00 1.00 0.00 3.00 3.00 0.00 1.00 0.00%
NAPS 1.22 1.20 1.14 1.07 1.04 1.05 1.01 13.40%
Adjusted Per Share Value based on latest NOSH - 272,510
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 127.94 88.61 44.84 167.45 117.75 80.88 38.29 123.33%
EPS 13.09 11.13 5.61 11.86 7.49 5.60 2.19 228.99%
DPS 0.91 0.91 0.00 2.73 2.73 0.00 0.91 0.00%
NAPS 1.1104 1.0919 1.0364 0.9736 0.9463 0.9559 0.9204 13.31%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 1.37 1.44 1.36 1.51 1.36 1.19 1.10 -
P/RPS 0.97 1.48 2.76 0.82 1.05 1.34 2.62 -48.40%
P/EPS 9.53 11.77 22.04 11.59 16.52 19.35 45.83 -64.86%
EY 10.50 8.49 4.54 8.63 6.05 5.17 2.18 184.93%
DY 0.73 0.69 0.00 1.99 2.21 0.00 0.91 -13.65%
P/NAPS 1.12 1.20 1.19 1.41 1.31 1.13 1.09 1.82%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 24/05/12 24/02/12 23/11/11 24/08/11 26/05/11 25/02/11 23/11/10 -
Price 1.29 1.40 1.42 1.36 1.55 1.38 1.17 -
P/RPS 0.92 1.44 2.88 0.74 1.20 1.55 2.78 -52.12%
P/EPS 8.97 11.45 23.01 10.43 18.83 22.44 48.75 -67.61%
EY 11.15 8.74 4.35 9.58 5.31 4.46 2.05 208.95%
DY 0.78 0.71 0.00 2.21 1.94 0.00 0.85 -5.56%
P/NAPS 1.06 1.17 1.25 1.27 1.49 1.31 1.16 -5.82%

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