[CHINWEL] QoQ Quarter Result on 30-Sep-2009 [#1]

Stock
[CHINWEL] CHIN WELL HOLDINGS BHD
Announcement Date
25-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Sep-2009 [#1]
Profit Trend
QoQ- 21.07%
YoY- -23.89%
Quarter Report
Latest QR
Upcoming QR
CHINWEL's Result
CHINWEL's Financial Summary
View:
Show?
Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 119,287 104,856 92,718 87,172 73,439 60,129 87,410 23.10%
PBT 808 5,921 3,634 8,583 7,235 9,487 -23,168 -
Tax 181 -1,751 -1,054 -2,355 -2,032 -3,112 2,498 -82.70%
NP 989 4,170 2,580 6,228 5,203 6,375 -20,670 -
-
NP to SH 45 4,569 2,902 6,424 5,306 6,634 -17,580 -
-
Tax Rate -22.40% 29.57% 29.00% 27.44% 28.09% 32.80% - -
Total Cost 118,298 100,686 90,138 80,944 68,236 53,754 108,080 6.22%
-
Net Worth 236,666 274,683 276,511 274,925 269,381 267,544 256,204 -5.16%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - 2,719 1,642 - - - - -
Div Payout % - 59.52% 56.60% - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 236,666 274,683 276,511 274,925 269,381 267,544 256,204 -5.16%
NOSH 236,666 271,964 273,773 272,203 272,102 273,004 272,558 -9.00%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 0.83% 3.98% 2.78% 7.14% 7.08% 10.60% -23.65% -
ROE 0.02% 1.66% 1.05% 2.34% 1.97% 2.48% -6.86% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 50.40 38.56 33.87 32.02 26.99 22.02 32.07 35.28%
EPS 0.02 1.68 1.06 2.36 1.95 2.43 -6.45 -
DPS 0.00 1.00 0.60 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.01 1.01 1.01 0.99 0.98 0.94 4.22%
Adjusted Per Share Value based on latest NOSH - 272,203
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 41.59 36.56 32.32 30.39 25.60 20.96 30.47 23.11%
EPS 0.02 1.59 1.01 2.24 1.85 2.31 -6.13 -
DPS 0.00 0.95 0.57 0.00 0.00 0.00 0.00 -
NAPS 0.8251 0.9576 0.964 0.9585 0.9392 0.9328 0.8932 -5.16%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 1.05 1.02 1.01 1.07 1.17 0.80 0.68 -
P/RPS 2.08 2.65 2.98 3.34 4.34 3.63 2.12 -1.26%
P/EPS 5,522.22 60.71 95.28 45.34 60.00 32.92 -10.54 -
EY 0.02 1.65 1.05 2.21 1.67 3.04 -9.49 -
DY 0.00 0.98 0.59 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 1.01 1.00 1.06 1.18 0.82 0.72 28.68%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 25/08/10 25/05/10 23/02/10 25/11/09 26/08/09 21/05/09 23/02/09 -
Price 1.12 1.00 1.12 0.98 1.11 1.18 0.85 -
P/RPS 2.22 2.59 3.31 3.06 4.11 5.36 2.65 -11.16%
P/EPS 5,890.37 59.52 105.66 41.53 56.92 48.56 -13.18 -
EY 0.02 1.68 0.95 2.41 1.76 2.06 -7.59 -
DY 0.00 1.00 0.54 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 0.99 1.11 0.97 1.12 1.20 0.90 15.74%

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