[CHINWEL] QoQ Cumulative Quarter Result on 30-Jun-2013 [#4]

Stock
[CHINWEL] CHIN WELL HOLDINGS BHD
Announcement Date
22-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Jun-2013 [#4]
Profit Trend
QoQ- 55.54%
YoY- -53.5%
Quarter Report
Latest QR
Upcoming QR
CHINWEL's Result
CHINWEL's Financial Summary
View:
Show?
Cumulative Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 356,954 226,191 106,325 461,889 340,845 225,876 114,907 113.04%
PBT 30,804 19,500 9,032 32,594 21,269 13,578 6,448 183.92%
Tax -6,240 -3,847 -1,867 -5,840 -4,088 -2,517 -1,342 178.84%
NP 24,564 15,653 7,165 26,754 17,181 11,061 5,106 185.25%
-
NP to SH 20,375 13,251 6,221 22,150 14,241 9,496 4,206 186.57%
-
Tax Rate 20.26% 19.73% 20.67% 17.92% 19.22% 18.54% 20.81% -
Total Cost 332,390 210,538 99,160 435,135 323,664 214,815 109,801 109.40%
-
Net Worth 365,006 365,356 357,434 354,146 348,536 343,820 341,396 4.56%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div 54 5,453 - 8,172 2,722 2,728 - -
Div Payout % 0.27% 41.15% - 36.90% 19.12% 28.74% - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 365,006 365,356 357,434 354,146 348,536 343,820 341,396 4.56%
NOSH 272,393 272,654 272,850 272,420 272,294 272,873 273,116 -0.17%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 6.88% 6.92% 6.74% 5.79% 5.04% 4.90% 4.44% -
ROE 5.58% 3.63% 1.74% 6.25% 4.09% 2.76% 1.23% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 131.04 82.96 38.97 169.55 125.18 82.78 42.07 113.42%
EPS 7.48 4.86 2.28 8.13 5.23 3.48 1.54 187.08%
DPS 0.02 2.00 0.00 3.00 1.00 1.00 0.00 -
NAPS 1.34 1.34 1.31 1.30 1.28 1.26 1.25 4.74%
Adjusted Per Share Value based on latest NOSH - 272,644
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 119.17 75.51 35.50 154.20 113.79 75.41 38.36 113.05%
EPS 6.80 4.42 2.08 7.39 4.75 3.17 1.40 187.08%
DPS 0.02 1.82 0.00 2.73 0.91 0.91 0.00 -
NAPS 1.2186 1.2198 1.1933 1.1823 1.1636 1.1479 1.1398 4.56%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 1.45 1.40 1.25 1.07 1.13 1.23 1.28 -
P/RPS 1.11 1.69 3.21 0.63 0.90 1.49 3.04 -48.94%
P/EPS 19.39 28.81 54.82 13.16 21.61 35.34 83.12 -62.13%
EY 5.16 3.47 1.82 7.60 4.63 2.83 1.20 164.66%
DY 0.01 1.43 0.00 2.80 0.88 0.81 0.00 -
P/NAPS 1.08 1.04 0.95 0.82 0.88 0.98 1.02 3.88%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 22/05/14 20/02/14 21/11/13 22/08/13 30/05/13 21/02/13 22/11/12 -
Price 1.46 1.46 1.30 1.24 1.05 1.15 1.19 -
P/RPS 1.11 1.76 3.34 0.73 0.84 1.39 2.83 -46.44%
P/EPS 19.52 30.04 57.02 15.25 20.08 33.05 77.27 -60.07%
EY 5.12 3.33 1.75 6.56 4.98 3.03 1.29 150.89%
DY 0.01 1.37 0.00 2.42 0.95 0.87 0.00 -
P/NAPS 1.09 1.09 0.99 0.95 0.82 0.91 0.95 9.60%

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