[CHINWEL] QoQ TTM Result on 30-Jun-2009 [#4]

Stock
[CHINWEL] CHIN WELL HOLDINGS BHD
Announcement Date
26-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Jun-2009 [#4]
Profit Trend
QoQ- -73.99%
YoY- -89.76%
Quarter Report
Latest QR
Upcoming QR
CHINWEL's Result
CHINWEL's Financial Summary
View:
Show?
TTM Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 358,185 313,458 308,150 367,818 437,358 499,800 530,910 -23.09%
PBT 25,373 28,939 2,137 8,558 18,606 19,014 44,545 -31.30%
Tax -7,192 -8,553 -5,001 -8,124 -10,507 -9,553 -14,647 -37.78%
NP 18,181 20,386 -2,864 434 8,099 9,461 29,898 -28.24%
-
NP to SH 19,201 21,266 784 2,800 10,765 12,349 31,201 -27.67%
-
Tax Rate 28.35% 29.56% 234.02% 94.93% 56.47% 50.24% 32.88% -
Total Cost 340,004 293,072 311,014 367,384 429,259 490,339 501,012 -22.79%
-
Net Worth 274,683 276,511 274,925 269,381 267,544 256,204 277,703 -0.72%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div 4,362 1,642 - - 8,175 8,175 8,175 -34.23%
Div Payout % 22.72% 7.72% - - 75.94% 66.20% 26.20% -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 274,683 276,511 274,925 269,381 267,544 256,204 277,703 -0.72%
NOSH 271,964 273,773 272,203 272,102 273,004 272,558 272,258 -0.07%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 5.08% 6.50% -0.93% 0.12% 1.85% 1.89% 5.63% -
ROE 6.99% 7.69% 0.29% 1.04% 4.02% 4.82% 11.24% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 131.70 114.50 113.21 135.18 160.20 183.37 195.00 -23.04%
EPS 7.06 7.77 0.29 1.03 3.94 4.53 11.46 -27.62%
DPS 1.60 0.60 0.00 0.00 3.00 3.00 3.00 -34.25%
NAPS 1.01 1.01 1.01 0.99 0.98 0.94 1.02 -0.65%
Adjusted Per Share Value based on latest NOSH - 272,102
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 119.58 104.65 102.88 122.80 146.01 166.86 177.25 -23.09%
EPS 6.41 7.10 0.26 0.93 3.59 4.12 10.42 -27.69%
DPS 1.46 0.55 0.00 0.00 2.73 2.73 2.73 -34.13%
NAPS 0.917 0.9231 0.9178 0.8993 0.8932 0.8553 0.9271 -0.72%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 1.02 1.01 1.07 1.17 0.80 0.68 1.05 -
P/RPS 0.77 0.88 0.95 0.87 0.50 0.37 0.54 26.71%
P/EPS 14.45 13.00 371.50 113.70 20.29 15.01 9.16 35.55%
EY 6.92 7.69 0.27 0.88 4.93 6.66 10.91 -26.19%
DY 1.57 0.59 0.00 0.00 3.75 4.41 2.86 -32.98%
P/NAPS 1.01 1.00 1.06 1.18 0.82 0.72 1.03 -1.29%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 25/05/10 23/02/10 25/11/09 26/08/09 21/05/09 23/02/09 21/11/08 -
Price 1.00 1.12 0.98 1.11 1.18 0.85 0.75 -
P/RPS 0.76 0.98 0.87 0.82 0.74 0.46 0.38 58.80%
P/EPS 14.16 14.42 340.25 107.87 29.93 18.76 6.54 67.44%
EY 7.06 6.94 0.29 0.93 3.34 5.33 15.28 -40.26%
DY 1.60 0.54 0.00 0.00 2.54 3.53 4.00 -45.74%
P/NAPS 0.99 1.11 0.97 1.12 1.20 0.90 0.74 21.43%

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