[CHINWEL] QoQ TTM Result on 31-Dec-2011 [#2]

Stock
[CHINWEL] CHIN WELL HOLDINGS BHD
Announcement Date
24-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Dec-2011 [#2]
Profit Trend
QoQ- 13.79%
YoY- 143.54%
Quarter Report
Latest QR
Upcoming QR
CHINWEL's Result
CHINWEL's Financial Summary
View:
Show?
TTM Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 482,171 501,581 532,095 524,736 521,208 501,582 471,985 1.42%
PBT 51,092 70,455 76,665 76,452 67,477 51,060 34,803 29.07%
Tax -7,289 -7,886 -8,892 -8,350 -7,085 -6,803 -4,131 45.86%
NP 43,803 62,569 67,773 68,102 60,392 44,257 30,672 26.73%
-
NP to SH 35,039 47,635 52,293 52,081 45,771 35,520 22,476 34.33%
-
Tax Rate 14.27% 11.19% 11.60% 10.92% 10.50% 13.32% 11.87% -
Total Cost 438,368 439,012 464,322 456,634 460,816 457,325 441,313 -0.44%
-
Net Worth 341,396 341,059 333,201 326,787 310,442 291,585 282,999 13.28%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div 6,815 6,815 2,723 8,165 5,442 8,171 8,171 -11.36%
Div Payout % 19.45% 14.31% 5.21% 15.68% 11.89% 23.01% 36.36% -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 341,396 341,059 333,201 326,787 310,442 291,585 282,999 13.28%
NOSH 273,116 272,847 273,116 272,322 272,317 272,510 272,115 0.24%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 9.08% 12.47% 12.74% 12.98% 11.59% 8.82% 6.50% -
ROE 10.26% 13.97% 15.69% 15.94% 14.74% 12.18% 7.94% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 176.54 183.83 194.82 192.69 191.40 184.06 173.45 1.18%
EPS 12.83 17.46 19.15 19.12 16.81 13.03 8.26 34.01%
DPS 2.50 2.50 1.00 3.00 2.00 3.00 3.00 -11.41%
NAPS 1.25 1.25 1.22 1.20 1.14 1.07 1.04 13.00%
Adjusted Per Share Value based on latest NOSH - 272,322
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 160.97 167.45 177.64 175.18 174.01 167.45 157.57 1.42%
EPS 11.70 15.90 17.46 17.39 15.28 11.86 7.50 34.39%
DPS 2.28 2.28 0.91 2.73 1.82 2.73 2.73 -11.28%
NAPS 1.1398 1.1386 1.1124 1.091 1.0364 0.9735 0.9448 13.28%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 1.28 1.35 1.37 1.44 1.36 1.51 1.36 -
P/RPS 0.73 0.73 0.70 0.75 0.71 0.82 0.78 -4.30%
P/EPS 9.98 7.73 7.16 7.53 8.09 11.58 16.47 -28.32%
EY 10.02 12.93 13.98 13.28 12.36 8.63 6.07 39.54%
DY 1.95 1.85 0.73 2.08 1.47 1.99 2.21 -7.98%
P/NAPS 1.02 1.08 1.12 1.20 1.19 1.41 1.31 -15.32%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 22/11/12 28/08/12 24/05/12 24/02/12 23/11/11 24/08/11 26/05/11 -
Price 1.19 1.25 1.29 1.40 1.42 1.36 1.55 -
P/RPS 0.67 0.68 0.66 0.73 0.74 0.74 0.89 -17.20%
P/EPS 9.28 7.16 6.74 7.32 8.45 10.43 18.77 -37.39%
EY 10.78 13.97 14.84 13.66 11.84 9.58 5.33 59.72%
DY 2.10 2.00 0.78 2.14 1.41 2.21 1.94 5.41%
P/NAPS 0.95 1.00 1.06 1.17 1.25 1.27 1.49 -25.86%

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