[CHINWEL] QoQ Quarter Result on 30-Sep-2013 [#1]

Stock
[CHINWEL] CHIN WELL HOLDINGS BHD
Announcement Date
21-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Sep-2013 [#1]
Profit Trend
QoQ- -21.34%
YoY- 47.91%
Quarter Report
Latest QR
Upcoming QR
CHINWEL's Result
CHINWEL's Financial Summary
View:
Show?
Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 128,387 130,763 119,866 106,325 121,044 114,969 110,969 10.23%
PBT 23,793 11,304 10,468 9,032 11,325 7,691 7,130 123.80%
Tax -3,722 -2,393 -1,980 -1,867 -1,752 -1,571 -1,175 116.14%
NP 20,071 8,911 8,488 7,165 9,573 6,120 5,955 125.29%
-
NP to SH 15,471 7,124 7,030 6,221 7,909 4,745 5,290 104.90%
-
Tax Rate 15.64% 21.17% 18.91% 20.67% 15.47% 20.43% 16.48% -
Total Cost 108,316 121,852 111,378 99,160 111,471 108,849 105,014 2.09%
-
Net Worth 272,423 365,753 365,124 357,434 354,437 349,057 343,577 -14.36%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 7,709 - 5,449 - 5,452 - 2,726 100.35%
Div Payout % 49.83% - 77.52% - 68.95% - 51.55% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 272,423 365,753 365,124 357,434 354,437 349,057 343,577 -14.36%
NOSH 272,423 272,950 272,480 272,850 272,644 272,701 272,680 -0.06%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 15.63% 6.81% 7.08% 6.74% 7.91% 5.32% 5.37% -
ROE 5.68% 1.95% 1.93% 1.74% 2.23% 1.36% 1.54% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 47.13 47.91 43.99 38.97 44.40 42.16 40.70 10.30%
EPS 5.68 2.61 2.58 2.28 2.90 1.74 1.94 105.06%
DPS 2.83 0.00 2.00 0.00 2.00 0.00 1.00 100.45%
NAPS 1.00 1.34 1.34 1.31 1.30 1.28 1.26 -14.31%
Adjusted Per Share Value based on latest NOSH - 272,850
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 44.76 45.59 41.79 37.07 42.20 40.08 38.69 10.23%
EPS 5.39 2.48 2.45 2.17 2.76 1.65 1.84 105.13%
DPS 2.69 0.00 1.90 0.00 1.90 0.00 0.95 100.53%
NAPS 0.9498 1.2751 1.273 1.2461 1.2357 1.2169 1.1978 -14.36%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 1.34 1.45 1.40 1.25 1.07 1.13 1.23 -
P/RPS 2.84 3.03 3.18 3.21 2.41 2.68 3.02 -4.02%
P/EPS 23.60 55.56 54.26 54.82 36.89 64.94 63.40 -48.34%
EY 4.24 1.80 1.84 1.82 2.71 1.54 1.58 93.45%
DY 2.11 0.00 1.43 0.00 1.87 0.00 0.81 89.65%
P/NAPS 1.34 1.08 1.04 0.95 0.82 0.88 0.98 23.26%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 21/08/14 22/05/14 20/02/14 21/11/13 22/08/13 30/05/13 21/02/13 -
Price 1.55 1.46 1.46 1.30 1.24 1.05 1.15 -
P/RPS 3.29 3.05 3.32 3.34 2.79 2.49 2.83 10.59%
P/EPS 27.29 55.94 56.59 57.02 42.75 60.34 59.28 -40.46%
EY 3.66 1.79 1.77 1.75 2.34 1.66 1.69 67.62%
DY 1.83 0.00 1.37 0.00 1.61 0.00 0.87 64.39%
P/NAPS 1.55 1.09 1.09 0.99 0.95 0.82 0.91 42.76%

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