[CHINWEL] QoQ Cumulative Quarter Result on 31-Mar-2014 [#3]

Stock
[CHINWEL] CHIN WELL HOLDINGS BHD
Announcement Date
22-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Mar-2014 [#3]
Profit Trend
QoQ- 53.76%
YoY- 43.07%
Quarter Report
Latest QR
Upcoming QR
CHINWEL's Result
CHINWEL's Financial Summary
View:
Show?
Cumulative Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 253,252 127,517 485,341 356,954 226,191 106,325 461,889 -32.93%
PBT 28,307 15,002 54,597 30,804 19,500 9,032 32,594 -8.94%
Tax -3,393 -1,502 -9,962 -6,240 -3,847 -1,867 -5,840 -30.30%
NP 24,914 13,500 44,635 24,564 15,653 7,165 26,754 -4.62%
-
NP to SH 17,290 8,950 35,846 20,375 13,251 6,221 22,150 -15.18%
-
Tax Rate 11.99% 10.01% 18.25% 20.26% 19.73% 20.67% 17.92% -
Total Cost 228,338 114,017 440,706 332,390 210,538 99,160 435,135 -34.86%
-
Net Worth 398,160 384,740 378,956 365,006 365,356 357,434 354,146 8.09%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 5,454 - 13,168 54 5,453 - 8,172 -23.57%
Div Payout % 31.55% - 36.74% 0.27% 41.15% - 36.90% -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 398,160 384,740 378,956 365,006 365,356 357,434 354,146 8.09%
NOSH 272,712 272,865 272,630 272,393 272,654 272,850 272,420 0.07%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 9.84% 10.59% 9.20% 6.88% 6.92% 6.74% 5.79% -
ROE 4.34% 2.33% 9.46% 5.58% 3.63% 1.74% 6.25% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 92.86 46.73 178.02 131.04 82.96 38.97 169.55 -32.98%
EPS 6.34 3.28 13.15 7.48 4.86 2.28 8.13 -15.23%
DPS 2.00 0.00 4.83 0.02 2.00 0.00 3.00 -23.62%
NAPS 1.46 1.41 1.39 1.34 1.34 1.31 1.30 8.02%
Adjusted Per Share Value based on latest NOSH - 272,950
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 84.55 42.57 162.03 119.17 75.51 35.50 154.20 -32.93%
EPS 5.77 2.99 11.97 6.80 4.42 2.08 7.39 -15.16%
DPS 1.82 0.00 4.40 0.02 1.82 0.00 2.73 -23.62%
NAPS 1.3293 1.2845 1.2652 1.2186 1.2198 1.1933 1.1823 8.10%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 1.43 1.60 1.34 1.45 1.40 1.25 1.07 -
P/RPS 1.54 3.42 0.75 1.11 1.69 3.21 0.63 81.16%
P/EPS 22.56 48.78 10.19 19.39 28.81 54.82 13.16 43.09%
EY 4.43 2.05 9.81 5.16 3.47 1.82 7.60 -30.15%
DY 1.40 0.00 3.60 0.01 1.43 0.00 2.80 -36.92%
P/NAPS 0.98 1.13 0.96 1.08 1.04 0.95 0.82 12.58%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 26/02/15 20/11/14 21/08/14 22/05/14 20/02/14 21/11/13 22/08/13 -
Price 1.50 1.66 1.55 1.46 1.46 1.30 1.24 -
P/RPS 1.62 3.55 0.87 1.11 1.76 3.34 0.73 69.88%
P/EPS 23.66 50.61 11.79 19.52 30.04 57.02 15.25 33.91%
EY 4.23 1.98 8.48 5.12 3.33 1.75 6.56 -25.30%
DY 1.33 0.00 3.12 0.01 1.37 0.00 2.42 -32.83%
P/NAPS 1.03 1.18 1.12 1.09 1.09 0.99 0.95 5.52%

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