[CHINWEL] QoQ TTM 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- 9.1%
YoY- -31.03%
Quarter Report
Latest QR
Upcoming QR
CHINWEL's Result
CHINWEL's Financial Summary
View:
Show?
TTM Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 485,341 477,998 462,204 453,307 461,889 459,215 462,030 3.34%
PBT 54,597 42,129 38,516 35,178 32,594 32,124 33,524 38.54%
Tax -9,962 -7,992 -7,170 -6,365 -5,840 -5,573 -5,291 52.65%
NP 44,635 34,137 31,346 28,813 26,754 26,551 28,233 35.82%
-
NP to SH 35,846 28,284 25,905 24,165 22,150 22,672 23,799 31.49%
-
Tax Rate 18.25% 18.97% 18.62% 18.09% 17.92% 17.35% 15.78% -
Total Cost 440,706 443,861 430,858 424,494 435,135 432,664 433,797 1.06%
-
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 13,159 10,902 10,902 8,179 8,179 6,819 6,819 55.18%
Div Payout % 36.71% 38.55% 42.09% 33.85% 36.93% 30.08% 28.65% -
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 9.20% 7.14% 6.78% 6.36% 5.79% 5.78% 6.11% -
ROE 13.16% 7.73% 7.09% 6.76% 6.25% 6.50% 6.93% -
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 178.16 175.12 169.63 166.14 169.41 168.39 169.44 3.41%
EPS 13.16 10.36 9.51 8.86 8.12 8.31 8.73 31.56%
DPS 4.83 4.00 4.00 3.00 3.00 2.50 2.50 55.30%
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 169.21 166.65 161.14 158.04 161.03 160.10 161.08 3.34%
EPS 12.50 9.86 9.03 8.42 7.72 7.90 8.30 31.48%
DPS 4.59 3.80 3.80 2.85 2.85 2.38 2.38 55.12%
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 0.75 0.83 0.83 0.75 0.63 0.67 0.73 1.82%
P/EPS 10.18 13.99 14.73 14.11 13.17 13.59 14.09 -19.53%
EY 9.82 7.15 6.79 7.09 7.59 7.36 7.10 24.21%
DY 3.60 2.76 2.86 2.40 2.80 2.21 2.03 46.66%
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 0.87 0.83 0.86 0.78 0.73 0.62 0.68 17.90%
P/EPS 11.78 14.09 15.36 14.68 15.26 12.63 13.18 -7.23%
EY 8.49 7.10 6.51 6.81 6.55 7.92 7.59 7.77%
DY 3.12 2.74 2.74 2.31 2.42 2.38 2.17 27.47%
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