[CHINWEL] QoQ Quarter Result on 30-Jun-2010 [#4]

Stock
[CHINWEL] CHIN WELL HOLDINGS BHD
Announcement Date
25-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Jun-2010 [#4]
Profit Trend
QoQ- -99.02%
YoY- -99.15%
Quarter Report
Latest QR
Upcoming QR
CHINWEL's Result
CHINWEL's Financial Summary
View:
Show?
Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 110,425 127,582 114,691 119,287 104,856 92,718 87,172 17.09%
PBT 8,878 15,723 9,394 808 5,921 3,634 8,583 2.28%
Tax -747 -1,908 -1,657 181 -1,751 -1,054 -2,355 -53.52%
NP 8,131 13,815 7,737 989 4,170 2,580 6,228 19.47%
-
NP to SH 5,660 10,220 6,551 45 4,569 2,902 6,424 -8.10%
-
Tax Rate 8.41% 12.14% 17.64% -22.40% 29.57% 29.00% 27.44% -
Total Cost 102,294 113,767 106,954 118,298 100,686 90,138 80,944 16.90%
-
Net Worth 282,999 286,159 275,687 236,666 274,683 276,511 274,925 1.95%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div 5,442 - 2,729 - 2,719 1,642 - -
Div Payout % 96.15% - 41.67% - 59.52% 56.60% - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 282,999 286,159 275,687 236,666 274,683 276,511 274,925 1.95%
NOSH 272,115 272,533 272,958 236,666 271,964 273,773 272,203 -0.02%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 7.36% 10.83% 6.75% 0.83% 3.98% 2.78% 7.14% -
ROE 2.00% 3.57% 2.38% 0.02% 1.66% 1.05% 2.34% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 40.58 46.81 42.02 50.40 38.56 33.87 32.02 17.12%
EPS 2.08 3.75 2.40 0.02 1.68 1.06 2.36 -8.08%
DPS 2.00 0.00 1.00 0.00 1.00 0.60 0.00 -
NAPS 1.04 1.05 1.01 1.00 1.01 1.01 1.01 1.97%
Adjusted Per Share Value based on latest NOSH - 236,666
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 38.50 44.48 39.99 41.59 36.56 32.32 30.39 17.09%
EPS 1.97 3.56 2.28 0.02 1.59 1.01 2.24 -8.21%
DPS 1.90 0.00 0.95 0.00 0.95 0.57 0.00 -
NAPS 0.9866 0.9977 0.9611 0.8251 0.9576 0.964 0.9585 1.94%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 1.36 1.19 1.10 1.05 1.02 1.01 1.07 -
P/RPS 3.35 2.54 2.62 2.08 2.65 2.98 3.34 0.19%
P/EPS 65.38 31.73 45.83 5,522.22 60.71 95.28 45.34 27.66%
EY 1.53 3.15 2.18 0.02 1.65 1.05 2.21 -21.75%
DY 1.47 0.00 0.91 0.00 0.98 0.59 0.00 -
P/NAPS 1.31 1.13 1.09 1.05 1.01 1.00 1.06 15.17%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 26/05/11 25/02/11 23/11/10 25/08/10 25/05/10 23/02/10 25/11/09 -
Price 1.55 1.38 1.17 1.12 1.00 1.12 0.98 -
P/RPS 3.82 2.95 2.78 2.22 2.59 3.31 3.06 15.95%
P/EPS 74.52 36.80 48.75 5,890.37 59.52 105.66 41.53 47.71%
EY 1.34 2.72 2.05 0.02 1.68 0.95 2.41 -32.40%
DY 1.29 0.00 0.85 0.00 1.00 0.54 0.00 -
P/NAPS 1.49 1.31 1.16 1.12 0.99 1.11 0.97 33.16%

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