[CHINWEL] QoQ TTM Result on 31-Mar-2009 [#3]

Stock
[CHINWEL] CHIN WELL HOLDINGS BHD
Announcement Date
21-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Mar-2009 [#3]
Profit Trend
QoQ- -12.83%
YoY- -39.5%
Quarter Report
Latest QR
Upcoming QR
CHINWEL's Result
CHINWEL's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 313,458 308,150 367,818 437,358 499,800 530,910 499,598 -26.64%
PBT 28,939 2,137 8,558 18,606 19,014 44,545 34,928 -11.75%
Tax -8,553 -5,001 -8,124 -10,507 -9,553 -14,647 -12,033 -20.30%
NP 20,386 -2,864 434 8,099 9,461 29,898 22,895 -7.42%
-
NP to SH 21,266 784 2,800 10,765 12,349 31,201 27,348 -15.39%
-
Tax Rate 29.56% 234.02% 94.93% 56.47% 50.24% 32.88% 34.45% -
Total Cost 293,072 311,014 367,384 429,259 490,339 501,012 476,703 -27.63%
-
Net Worth 276,511 274,925 269,381 267,544 256,204 277,703 264,329 3.04%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 1,642 - - 8,175 8,175 8,175 8,175 -65.60%
Div Payout % 7.72% - - 75.94% 66.20% 26.20% 29.89% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 276,511 274,925 269,381 267,544 256,204 277,703 264,329 3.04%
NOSH 273,773 272,203 272,102 273,004 272,558 272,258 272,505 0.30%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 6.50% -0.93% 0.12% 1.85% 1.89% 5.63% 4.58% -
ROE 7.69% 0.29% 1.04% 4.02% 4.82% 11.24% 10.35% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 114.50 113.21 135.18 160.20 183.37 195.00 183.34 -26.87%
EPS 7.77 0.29 1.03 3.94 4.53 11.46 10.04 -15.66%
DPS 0.60 0.00 0.00 3.00 3.00 3.00 3.00 -65.70%
NAPS 1.01 1.01 0.99 0.98 0.94 1.02 0.97 2.72%
Adjusted Per Share Value based on latest NOSH - 273,004
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 104.65 102.88 122.80 146.01 166.86 177.25 166.79 -26.64%
EPS 7.10 0.26 0.93 3.59 4.12 10.42 9.13 -15.39%
DPS 0.55 0.00 0.00 2.73 2.73 2.73 2.73 -65.53%
NAPS 0.9231 0.9178 0.8993 0.8932 0.8553 0.9271 0.8825 3.03%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 1.01 1.07 1.17 0.80 0.68 1.05 1.08 -
P/RPS 0.88 0.95 0.87 0.50 0.37 0.54 0.59 30.44%
P/EPS 13.00 371.50 113.70 20.29 15.01 9.16 10.76 13.39%
EY 7.69 0.27 0.88 4.93 6.66 10.91 9.29 -11.80%
DY 0.59 0.00 0.00 3.75 4.41 2.86 2.78 -64.31%
P/NAPS 1.00 1.06 1.18 0.82 0.72 1.03 1.11 -6.70%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 23/02/10 25/11/09 26/08/09 21/05/09 23/02/09 21/11/08 22/08/08 -
Price 1.12 0.98 1.11 1.18 0.85 0.75 1.05 -
P/RPS 0.98 0.87 0.82 0.74 0.46 0.38 0.57 43.37%
P/EPS 14.42 340.25 107.87 29.93 18.76 6.54 10.46 23.79%
EY 6.94 0.29 0.93 3.34 5.33 15.28 9.56 -19.17%
DY 0.54 0.00 0.00 2.54 3.53 4.00 2.86 -66.98%
P/NAPS 1.11 0.97 1.12 1.20 0.90 0.74 1.08 1.83%

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