[CHINWEL] QoQ Quarter Result on 31-Dec-2010 [#2]

Stock
[CHINWEL] CHIN WELL HOLDINGS BHD
Announcement Date
25-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Dec-2010 [#2]
Profit Trend
QoQ- 56.01%
YoY- 252.17%
Quarter Report
Latest QR
Upcoming QR
CHINWEL's Result
CHINWEL's Financial Summary
View:
Show?
Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 134,317 148,884 110,425 127,582 114,691 119,287 104,856 17.93%
PBT 25,811 17,065 8,878 15,723 9,394 808 5,921 166.61%
Tax -1,939 -2,491 -747 -1,908 -1,657 181 -1,751 7.02%
NP 23,872 14,574 8,131 13,815 7,737 989 4,170 219.67%
-
NP to SH 16,802 13,089 5,660 10,220 6,551 45 4,569 138.05%
-
Tax Rate 7.51% 14.60% 8.41% 12.14% 17.64% -22.40% 29.57% -
Total Cost 110,445 134,310 102,294 113,767 106,954 118,298 100,686 6.35%
-
Net Worth 310,442 291,585 282,999 286,159 275,687 236,666 274,683 8.49%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - 5,442 - 2,729 - 2,719 -
Div Payout % - - 96.15% - 41.67% - 59.52% -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 310,442 291,585 282,999 286,159 275,687 236,666 274,683 8.49%
NOSH 272,317 272,510 272,115 272,533 272,958 236,666 271,964 0.08%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 17.77% 9.79% 7.36% 10.83% 6.75% 0.83% 3.98% -
ROE 5.41% 4.49% 2.00% 3.57% 2.38% 0.02% 1.66% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 49.32 54.63 40.58 46.81 42.02 50.40 38.56 17.81%
EPS 6.17 4.80 2.08 3.75 2.40 0.02 1.68 137.85%
DPS 0.00 0.00 2.00 0.00 1.00 0.00 1.00 -
NAPS 1.14 1.07 1.04 1.05 1.01 1.00 1.01 8.39%
Adjusted Per Share Value based on latest NOSH - 272,533
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 46.83 51.91 38.50 44.48 39.99 41.59 36.56 17.92%
EPS 5.86 4.56 1.97 3.56 2.28 0.02 1.59 138.40%
DPS 0.00 0.00 1.90 0.00 0.95 0.00 0.95 -
NAPS 1.0823 1.0166 0.9866 0.9977 0.9611 0.8251 0.9576 8.49%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 1.36 1.51 1.36 1.19 1.10 1.05 1.02 -
P/RPS 2.76 2.76 3.35 2.54 2.62 2.08 2.65 2.74%
P/EPS 22.04 31.44 65.38 31.73 45.83 5,522.22 60.71 -49.07%
EY 4.54 3.18 1.53 3.15 2.18 0.02 1.65 96.23%
DY 0.00 0.00 1.47 0.00 0.91 0.00 0.98 -
P/NAPS 1.19 1.41 1.31 1.13 1.09 1.05 1.01 11.54%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 23/11/11 24/08/11 26/05/11 25/02/11 23/11/10 25/08/10 25/05/10 -
Price 1.42 1.36 1.55 1.38 1.17 1.12 1.00 -
P/RPS 2.88 2.49 3.82 2.95 2.78 2.22 2.59 7.32%
P/EPS 23.01 28.31 74.52 36.80 48.75 5,890.37 59.52 -46.90%
EY 4.35 3.53 1.34 2.72 2.05 0.02 1.68 88.45%
DY 0.00 0.00 1.29 0.00 0.85 0.00 1.00 -
P/NAPS 1.25 1.27 1.49 1.31 1.16 1.12 0.99 16.80%

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