[CHINWEL] QoQ Cumulative Quarter Result on 31-Dec-2010 [#2]

Stock
[CHINWEL] CHIN WELL HOLDINGS BHD
Announcement Date
25-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Dec-2010 [#2]
Profit Trend
QoQ- 156.01%
YoY- 79.83%
Quarter Report
Latest QR
Upcoming QR
CHINWEL's Result
CHINWEL's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 134,317 501,582 352,698 242,273 114,691 404,033 284,746 -39.37%
PBT 25,811 51,060 33,995 25,117 9,394 18,946 18,138 26.48%
Tax -1,939 -6,803 -4,312 -3,565 -1,657 -4,979 -5,160 -47.89%
NP 23,872 44,257 29,683 21,552 7,737 13,967 12,978 50.06%
-
NP to SH 16,802 35,520 22,431 16,771 6,551 13,940 13,895 13.48%
-
Tax Rate 7.51% 13.32% 12.68% 14.19% 17.64% 26.28% 28.45% -
Total Cost 110,445 457,325 323,015 220,721 106,954 390,066 271,768 -45.10%
-
Net Worth 310,442 291,613 283,453 286,334 275,687 272,773 275,175 8.36%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - 8,176 8,176 - 2,729 4,364 4,359 -
Div Payout % - 23.02% 36.45% - 41.67% 31.31% 31.37% -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 310,442 291,613 283,453 286,334 275,687 272,773 275,175 8.36%
NOSH 272,317 272,536 272,551 272,699 272,958 272,773 272,450 -0.03%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 17.77% 8.82% 8.42% 8.90% 6.75% 3.46% 4.56% -
ROE 5.41% 12.18% 7.91% 5.86% 2.38% 5.11% 5.05% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 49.32 184.04 129.41 88.84 42.02 148.12 104.51 -39.35%
EPS 6.17 13.03 8.23 6.15 2.40 5.11 5.10 13.52%
DPS 0.00 3.00 3.00 0.00 1.00 1.60 1.60 -
NAPS 1.14 1.07 1.04 1.05 1.01 1.00 1.01 8.39%
Adjusted Per Share Value based on latest NOSH - 272,533
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 46.83 174.87 122.96 84.47 39.99 140.86 99.27 -39.37%
EPS 5.86 12.38 7.82 5.85 2.28 4.86 4.84 13.58%
DPS 0.00 2.85 2.85 0.00 0.95 1.52 1.52 -
NAPS 1.0823 1.0167 0.9882 0.9983 0.9611 0.951 0.9594 8.35%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 1.36 1.51 1.36 1.19 1.10 1.05 1.02 -
P/RPS 2.76 0.82 1.05 1.34 2.62 0.71 0.98 99.30%
P/EPS 22.04 11.59 16.52 19.35 45.83 20.55 20.00 6.68%
EY 4.54 8.63 6.05 5.17 2.18 4.87 5.00 -6.22%
DY 0.00 1.99 2.21 0.00 0.91 1.52 1.57 -
P/NAPS 1.19 1.41 1.31 1.13 1.09 1.05 1.01 11.54%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 23/11/11 24/08/11 26/05/11 25/02/11 23/11/10 25/08/10 25/05/10 -
Price 1.42 1.36 1.55 1.38 1.17 1.12 1.00 -
P/RPS 2.88 0.74 1.20 1.55 2.78 0.76 0.96 107.86%
P/EPS 23.01 10.43 18.83 22.44 48.75 21.92 19.61 11.23%
EY 4.35 9.58 5.31 4.46 2.05 4.56 5.10 -10.05%
DY 0.00 2.21 1.94 0.00 0.85 1.43 1.60 -
P/NAPS 1.25 1.27 1.49 1.31 1.16 1.12 0.99 16.80%

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