[CHINWEL] QoQ Quarter Result on 30-Jun-2009 [#4]

Stock
[CHINWEL] CHIN WELL HOLDINGS BHD
Announcement Date
26-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Jun-2009 [#4]
Profit Trend
QoQ- -20.02%
YoY- -60.02%
Quarter Report
Latest QR
Upcoming QR
CHINWEL's Result
CHINWEL's Financial Summary
View:
Show?
Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 104,856 92,718 87,172 73,439 60,129 87,410 146,840 -20.12%
PBT 5,921 3,634 8,583 7,235 9,487 -23,168 15,004 -46.22%
Tax -1,751 -1,054 -2,355 -2,032 -3,112 2,498 -5,478 -53.28%
NP 4,170 2,580 6,228 5,203 6,375 -20,670 9,526 -42.37%
-
NP to SH 4,569 2,902 6,424 5,306 6,634 -17,580 8,440 -33.60%
-
Tax Rate 29.57% 29.00% 27.44% 28.09% 32.80% - 36.51% -
Total Cost 100,686 90,138 80,944 68,236 53,754 108,080 137,314 -18.70%
-
Net Worth 274,683 276,511 274,925 269,381 267,544 256,204 277,703 -0.72%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div 2,719 1,642 - - - - - -
Div Payout % 59.52% 56.60% - - - - - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 274,683 276,511 274,925 269,381 267,544 256,204 277,703 -0.72%
NOSH 271,964 273,773 272,203 272,102 273,004 272,558 272,258 -0.07%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 3.98% 2.78% 7.14% 7.08% 10.60% -23.65% 6.49% -
ROE 1.66% 1.05% 2.34% 1.97% 2.48% -6.86% 3.04% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 38.56 33.87 32.02 26.99 22.02 32.07 53.93 -20.05%
EPS 1.68 1.06 2.36 1.95 2.43 -6.45 3.10 -33.55%
DPS 1.00 0.60 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.01 1.01 1.01 0.99 0.98 0.94 1.02 -0.65%
Adjusted Per Share Value based on latest NOSH - 272,102
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 36.56 32.32 30.39 25.60 20.96 30.47 51.19 -20.11%
EPS 1.59 1.01 2.24 1.85 2.31 -6.13 2.94 -33.64%
DPS 0.95 0.57 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9576 0.964 0.9585 0.9392 0.9328 0.8932 0.9682 -0.73%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 1.02 1.01 1.07 1.17 0.80 0.68 1.05 -
P/RPS 2.65 2.98 3.34 4.34 3.63 2.12 1.95 22.71%
P/EPS 60.71 95.28 45.34 60.00 32.92 -10.54 33.87 47.61%
EY 1.65 1.05 2.21 1.67 3.04 -9.49 2.95 -32.13%
DY 0.98 0.59 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 1.00 1.06 1.18 0.82 0.72 1.03 -1.29%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 25/05/10 23/02/10 25/11/09 26/08/09 21/05/09 23/02/09 21/11/08 -
Price 1.00 1.12 0.98 1.11 1.18 0.85 0.75 -
P/RPS 2.59 3.31 3.06 4.11 5.36 2.65 1.39 51.47%
P/EPS 59.52 105.66 41.53 56.92 48.56 -13.18 24.19 82.35%
EY 1.68 0.95 2.41 1.76 2.06 -7.59 4.13 -45.13%
DY 1.00 0.54 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 1.11 0.97 1.12 1.20 0.90 0.74 21.43%

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