[CHINWEL] QoQ Quarter Result on 30-Jun-2012 [#4]

Stock
[CHINWEL] CHIN WELL HOLDINGS BHD
Announcement Date
28-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Jun-2012 [#4]
Profit Trend
QoQ- 43.58%
YoY- -35.59%
Quarter Report
Latest QR
Upcoming QR
CHINWEL's Result
CHINWEL's Financial Summary
View:
Show?
Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 114,969 110,969 114,907 118,370 117,784 131,110 134,317 -9.84%
PBT 7,691 7,130 6,448 10,855 9,091 24,698 25,811 -55.35%
Tax -1,571 -1,175 -1,342 -1,485 -1,289 -3,173 -1,939 -13.07%
NP 6,120 5,955 5,106 9,370 7,802 21,525 23,872 -59.61%
-
NP to SH 4,745 5,290 4,206 8,431 5,872 16,530 16,802 -56.92%
-
Tax Rate 20.43% 16.48% 20.81% 13.68% 14.18% 12.85% 7.51% -
Total Cost 108,849 105,014 109,801 109,000 109,982 109,585 110,445 -0.96%
-
Net Worth 349,057 343,577 341,396 341,059 333,201 326,787 310,442 8.12%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - 2,726 - 4,092 - 2,723 - -
Div Payout % - 51.55% - 48.54% - 16.47% - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 349,057 343,577 341,396 341,059 333,201 326,787 310,442 8.12%
NOSH 272,701 272,680 273,116 272,847 273,116 272,322 272,317 0.09%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 5.32% 5.37% 4.44% 7.92% 6.62% 16.42% 17.77% -
ROE 1.36% 1.54% 1.23% 2.47% 1.76% 5.06% 5.41% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 42.16 40.70 42.07 43.38 43.13 48.15 49.32 -9.92%
EPS 1.74 1.94 1.54 3.09 2.15 6.07 6.17 -56.96%
DPS 0.00 1.00 0.00 1.50 0.00 1.00 0.00 -
NAPS 1.28 1.26 1.25 1.25 1.22 1.20 1.14 8.02%
Adjusted Per Share Value based on latest NOSH - 272,847
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 40.08 38.69 40.06 41.27 41.06 45.71 46.83 -9.84%
EPS 1.65 1.84 1.47 2.94 2.05 5.76 5.86 -57.00%
DPS 0.00 0.95 0.00 1.43 0.00 0.95 0.00 -
NAPS 1.2169 1.1978 1.1902 1.1891 1.1617 1.1393 1.0823 8.12%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 1.13 1.23 1.28 1.35 1.37 1.44 1.36 -
P/RPS 2.68 3.02 3.04 3.11 3.18 2.99 2.76 -1.94%
P/EPS 64.94 63.40 83.12 43.69 63.72 23.72 22.04 105.39%
EY 1.54 1.58 1.20 2.29 1.57 4.22 4.54 -51.32%
DY 0.00 0.81 0.00 1.11 0.00 0.69 0.00 -
P/NAPS 0.88 0.98 1.02 1.08 1.12 1.20 1.19 -18.20%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 30/05/13 21/02/13 22/11/12 28/08/12 24/05/12 24/02/12 23/11/11 -
Price 1.05 1.15 1.19 1.25 1.29 1.40 1.42 -
P/RPS 2.49 2.83 2.83 2.88 2.99 2.91 2.88 -9.23%
P/EPS 60.34 59.28 77.27 40.45 60.00 23.06 23.01 90.05%
EY 1.66 1.69 1.29 2.47 1.67 4.34 4.35 -47.35%
DY 0.00 0.87 0.00 1.20 0.00 0.71 0.00 -
P/NAPS 0.82 0.91 0.95 1.00 1.06 1.17 1.25 -24.48%

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