[CHINWEL] QoQ Cumulative Quarter Result on 30-Sep-2013 [#1]

Stock
[CHINWEL] CHIN WELL HOLDINGS BHD
Announcement Date
21-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Sep-2013 [#1]
Profit Trend
QoQ- -71.91%
YoY- 47.91%
Quarter Report
Latest QR
Upcoming QR
CHINWEL's Result
CHINWEL's Financial Summary
View:
Show?
Cumulative Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 485,341 356,954 226,191 106,325 461,889 340,845 225,876 66.74%
PBT 54,597 30,804 19,500 9,032 32,594 21,269 13,578 153.51%
Tax -9,962 -6,240 -3,847 -1,867 -5,840 -4,088 -2,517 150.84%
NP 44,635 24,564 15,653 7,165 26,754 17,181 11,061 154.11%
-
NP to SH 35,846 20,375 13,251 6,221 22,150 14,241 9,496 143.02%
-
Tax Rate 18.25% 20.26% 19.73% 20.67% 17.92% 19.22% 18.54% -
Total Cost 440,706 332,390 210,538 99,160 435,135 323,664 214,815 61.66%
-
Net Worth 378,956 365,006 365,356 357,434 354,146 348,536 343,820 6.72%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 13,168 54 5,453 - 8,172 2,722 2,728 186.44%
Div Payout % 36.74% 0.27% 41.15% - 36.90% 19.12% 28.74% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 378,956 365,006 365,356 357,434 354,146 348,536 343,820 6.72%
NOSH 272,630 272,393 272,654 272,850 272,420 272,294 272,873 -0.05%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 9.20% 6.88% 6.92% 6.74% 5.79% 5.04% 4.90% -
ROE 9.46% 5.58% 3.63% 1.74% 6.25% 4.09% 2.76% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 178.02 131.04 82.96 38.97 169.55 125.18 82.78 66.84%
EPS 13.15 7.48 4.86 2.28 8.13 5.23 3.48 143.19%
DPS 4.83 0.02 2.00 0.00 3.00 1.00 1.00 186.56%
NAPS 1.39 1.34 1.34 1.31 1.30 1.28 1.26 6.78%
Adjusted Per Share Value based on latest NOSH - 272,850
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 169.21 124.45 78.86 37.07 161.03 118.83 78.75 66.74%
EPS 12.50 7.10 4.62 2.17 7.72 4.96 3.31 143.09%
DPS 4.59 0.02 1.90 0.00 2.85 0.95 0.95 186.62%
NAPS 1.3212 1.2725 1.2738 1.2461 1.2347 1.2151 1.1987 6.72%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 1.34 1.45 1.40 1.25 1.07 1.13 1.23 -
P/RPS 0.75 1.11 1.69 3.21 0.63 0.90 1.49 -36.80%
P/EPS 10.19 19.39 28.81 54.82 13.16 21.61 35.34 -56.45%
EY 9.81 5.16 3.47 1.82 7.60 4.63 2.83 129.56%
DY 3.60 0.01 1.43 0.00 2.80 0.88 0.81 171.05%
P/NAPS 0.96 1.08 1.04 0.95 0.82 0.88 0.98 -1.36%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 21/08/14 22/05/14 20/02/14 21/11/13 22/08/13 30/05/13 21/02/13 -
Price 1.55 1.46 1.46 1.30 1.24 1.05 1.15 -
P/RPS 0.87 1.11 1.76 3.34 0.73 0.84 1.39 -26.89%
P/EPS 11.79 19.52 30.04 57.02 15.25 20.08 33.05 -49.79%
EY 8.48 5.12 3.33 1.75 6.56 4.98 3.03 98.96%
DY 3.12 0.01 1.37 0.00 2.42 0.95 0.87 134.84%
P/NAPS 1.12 1.09 1.09 0.99 0.95 0.82 0.91 14.89%

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