[CHINWEL] QoQ Cumulative Quarter Result on 31-Mar-2011 [#3]

Stock
[CHINWEL] CHIN WELL HOLDINGS BHD
Announcement Date
26-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Mar-2011 [#3]
Profit Trend
QoQ- 33.75%
YoY- 61.43%
Quarter Report
Latest QR
Upcoming QR
CHINWEL's Result
CHINWEL's Financial Summary
View:
Show?
Cumulative Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 265,427 134,317 501,582 352,698 242,273 114,691 404,033 -24.37%
PBT 50,509 25,811 51,060 33,995 25,117 9,394 18,946 91.92%
Tax -5,112 -1,939 -6,803 -4,312 -3,565 -1,657 -4,979 1.76%
NP 45,397 23,872 44,257 29,683 21,552 7,737 13,967 118.95%
-
NP to SH 33,332 16,802 35,520 22,431 16,771 6,551 13,940 78.52%
-
Tax Rate 10.12% 7.51% 13.32% 12.68% 14.19% 17.64% 26.28% -
Total Cost 220,030 110,445 457,325 323,015 220,721 106,954 390,066 -31.65%
-
Net Worth 327,051 310,442 291,613 283,453 286,334 275,687 272,773 12.82%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 2,725 - 8,176 8,176 - 2,729 4,364 -26.88%
Div Payout % 8.18% - 23.02% 36.45% - 41.67% 31.31% -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 327,051 310,442 291,613 283,453 286,334 275,687 272,773 12.82%
NOSH 272,542 272,317 272,536 272,551 272,699 272,958 272,773 -0.05%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 17.10% 17.77% 8.82% 8.42% 8.90% 6.75% 3.46% -
ROE 10.19% 5.41% 12.18% 7.91% 5.86% 2.38% 5.11% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 97.39 49.32 184.04 129.41 88.84 42.02 148.12 -24.32%
EPS 12.23 6.17 13.03 8.23 6.15 2.40 5.11 78.64%
DPS 1.00 0.00 3.00 3.00 0.00 1.00 1.60 -26.83%
NAPS 1.20 1.14 1.07 1.04 1.05 1.01 1.00 12.88%
Adjusted Per Share Value based on latest NOSH - 272,115
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 92.54 46.83 174.87 122.96 84.47 39.99 140.86 -24.37%
EPS 11.62 5.86 12.38 7.82 5.85 2.28 4.86 78.52%
DPS 0.95 0.00 2.85 2.85 0.00 0.95 1.52 -26.83%
NAPS 1.1402 1.0823 1.0167 0.9882 0.9983 0.9611 0.951 12.82%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 1.44 1.36 1.51 1.36 1.19 1.10 1.05 -
P/RPS 1.48 2.76 0.82 1.05 1.34 2.62 0.71 62.96%
P/EPS 11.77 22.04 11.59 16.52 19.35 45.83 20.55 -30.96%
EY 8.49 4.54 8.63 6.05 5.17 2.18 4.87 44.70%
DY 0.69 0.00 1.99 2.21 0.00 0.91 1.52 -40.84%
P/NAPS 1.20 1.19 1.41 1.31 1.13 1.09 1.05 9.28%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 24/02/12 23/11/11 24/08/11 26/05/11 25/02/11 23/11/10 25/08/10 -
Price 1.40 1.42 1.36 1.55 1.38 1.17 1.12 -
P/RPS 1.44 2.88 0.74 1.20 1.55 2.78 0.76 52.94%
P/EPS 11.45 23.01 10.43 18.83 22.44 48.75 21.92 -35.06%
EY 8.74 4.35 9.58 5.31 4.46 2.05 4.56 54.11%
DY 0.71 0.00 2.21 1.94 0.00 0.85 1.43 -37.21%
P/NAPS 1.17 1.25 1.27 1.49 1.31 1.16 1.12 2.94%

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