[CHINWEL] QoQ Quarter Result on 31-Mar-2013 [#3]

Stock
[CHINWEL] CHIN WELL HOLDINGS BHD
Announcement Date
30-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Mar-2013 [#3]
Profit Trend
QoQ- -10.3%
YoY- -19.19%
Quarter Report
Latest QR
Upcoming QR
CHINWEL's Result
CHINWEL's Financial Summary
View:
Show?
Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 119,866 106,325 121,044 114,969 110,969 114,907 118,370 0.83%
PBT 10,468 9,032 11,325 7,691 7,130 6,448 10,855 -2.38%
Tax -1,980 -1,867 -1,752 -1,571 -1,175 -1,342 -1,485 21.07%
NP 8,488 7,165 9,573 6,120 5,955 5,106 9,370 -6.36%
-
NP to SH 7,030 6,221 7,909 4,745 5,290 4,206 8,431 -11.38%
-
Tax Rate 18.91% 20.67% 15.47% 20.43% 16.48% 20.81% 13.68% -
Total Cost 111,378 99,160 111,471 108,849 105,014 109,801 109,000 1.44%
-
Net Worth 365,124 357,434 354,437 349,057 343,577 341,396 341,059 4.63%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 5,449 - 5,452 - 2,726 - 4,092 20.97%
Div Payout % 77.52% - 68.95% - 51.55% - 48.54% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 365,124 357,434 354,437 349,057 343,577 341,396 341,059 4.63%
NOSH 272,480 272,850 272,644 272,701 272,680 273,116 272,847 -0.08%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 7.08% 6.74% 7.91% 5.32% 5.37% 4.44% 7.92% -
ROE 1.93% 1.74% 2.23% 1.36% 1.54% 1.23% 2.47% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 43.99 38.97 44.40 42.16 40.70 42.07 43.38 0.93%
EPS 2.58 2.28 2.90 1.74 1.94 1.54 3.09 -11.30%
DPS 2.00 0.00 2.00 0.00 1.00 0.00 1.50 21.07%
NAPS 1.34 1.31 1.30 1.28 1.26 1.25 1.25 4.73%
Adjusted Per Share Value based on latest NOSH - 272,701
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 41.79 37.07 42.20 40.08 38.69 40.06 41.27 0.83%
EPS 2.45 2.17 2.76 1.65 1.84 1.47 2.94 -11.41%
DPS 1.90 0.00 1.90 0.00 0.95 0.00 1.43 20.79%
NAPS 1.273 1.2461 1.2357 1.2169 1.1978 1.1902 1.1891 4.63%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 1.40 1.25 1.07 1.13 1.23 1.28 1.35 -
P/RPS 3.18 3.21 2.41 2.68 3.02 3.04 3.11 1.49%
P/EPS 54.26 54.82 36.89 64.94 63.40 83.12 43.69 15.49%
EY 1.84 1.82 2.71 1.54 1.58 1.20 2.29 -13.53%
DY 1.43 0.00 1.87 0.00 0.81 0.00 1.11 18.34%
P/NAPS 1.04 0.95 0.82 0.88 0.98 1.02 1.08 -2.47%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 20/02/14 21/11/13 22/08/13 30/05/13 21/02/13 22/11/12 28/08/12 -
Price 1.46 1.30 1.24 1.05 1.15 1.19 1.25 -
P/RPS 3.32 3.34 2.79 2.49 2.83 2.83 2.88 9.91%
P/EPS 56.59 57.02 42.75 60.34 59.28 77.27 40.45 25.01%
EY 1.77 1.75 2.34 1.66 1.69 1.29 2.47 -19.87%
DY 1.37 0.00 1.61 0.00 0.87 0.00 1.20 9.20%
P/NAPS 1.09 0.99 0.95 0.82 0.91 0.95 1.00 5.89%

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