[CHINWEL] QoQ Cumulative Quarter Result on 30-Sep-2010 [#1]

Stock
[CHINWEL] CHIN WELL HOLDINGS BHD
Announcement Date
23-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
30-Sep-2010 [#1]
Profit Trend
QoQ- -53.01%
YoY- 1.98%
Quarter Report
Latest QR
Upcoming QR
CHINWEL's Result
CHINWEL's Financial Summary
View:
Show?
Cumulative Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 501,582 352,698 242,273 114,691 404,033 284,746 179,890 98.47%
PBT 51,060 33,995 25,117 9,394 18,946 18,138 12,217 160.14%
Tax -6,803 -4,312 -3,565 -1,657 -4,979 -5,160 -3,409 58.70%
NP 44,257 29,683 21,552 7,737 13,967 12,978 8,808 194.23%
-
NP to SH 35,520 22,431 16,771 6,551 13,940 13,895 9,326 144.48%
-
Tax Rate 13.32% 12.68% 14.19% 17.64% 26.28% 28.45% 27.90% -
Total Cost 457,325 323,015 220,721 106,954 390,066 271,768 171,082 92.95%
-
Net Worth 291,613 283,453 286,334 275,687 272,773 275,175 275,416 3.89%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 8,176 8,176 - 2,729 4,364 4,359 1,636 193.16%
Div Payout % 23.02% 36.45% - 41.67% 31.31% 31.37% 17.54% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 291,613 283,453 286,334 275,687 272,773 275,175 275,416 3.89%
NOSH 272,536 272,551 272,699 272,958 272,773 272,450 272,690 -0.03%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 8.82% 8.42% 8.90% 6.75% 3.46% 4.56% 4.90% -
ROE 12.18% 7.91% 5.86% 2.38% 5.11% 5.05% 3.39% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 184.04 129.41 88.84 42.02 148.12 104.51 65.97 98.54%
EPS 13.03 8.23 6.15 2.40 5.11 5.10 3.42 144.53%
DPS 3.00 3.00 0.00 1.00 1.60 1.60 0.60 193.26%
NAPS 1.07 1.04 1.05 1.01 1.00 1.01 1.01 3.93%
Adjusted Per Share Value based on latest NOSH - 272,958
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 174.87 122.96 84.47 39.99 140.86 99.27 62.72 98.46%
EPS 12.38 7.82 5.85 2.28 4.86 4.84 3.25 144.50%
DPS 2.85 2.85 0.00 0.95 1.52 1.52 0.57 193.26%
NAPS 1.0167 0.9882 0.9983 0.9611 0.951 0.9594 0.9602 3.89%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 1.51 1.36 1.19 1.10 1.05 1.02 1.01 -
P/RPS 0.82 1.05 1.34 2.62 0.71 0.98 1.53 -34.09%
P/EPS 11.59 16.52 19.35 45.83 20.55 20.00 29.53 -46.48%
EY 8.63 6.05 5.17 2.18 4.87 5.00 3.39 86.76%
DY 1.99 2.21 0.00 0.91 1.52 1.57 0.59 125.40%
P/NAPS 1.41 1.31 1.13 1.09 1.05 1.01 1.00 25.82%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 24/08/11 26/05/11 25/02/11 23/11/10 25/08/10 25/05/10 23/02/10 -
Price 1.36 1.55 1.38 1.17 1.12 1.00 1.12 -
P/RPS 0.74 1.20 1.55 2.78 0.76 0.96 1.70 -42.65%
P/EPS 10.43 18.83 22.44 48.75 21.92 19.61 32.75 -53.46%
EY 9.58 5.31 4.46 2.05 4.56 5.10 3.05 114.92%
DY 2.21 1.94 0.00 0.85 1.43 1.60 0.54 156.51%
P/NAPS 1.27 1.49 1.31 1.16 1.12 0.99 1.11 9.41%

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