[CHINWEL] QoQ TTM Result on 31-Mar-2010 [#3]

Stock
[CHINWEL] CHIN WELL HOLDINGS BHD
Announcement Date
25-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Mar-2010 [#3]
Profit Trend
QoQ- -9.71%
YoY- 78.37%
Quarter Report
Latest QR
Upcoming QR
CHINWEL's Result
CHINWEL's Financial Summary
View:
Show?
TTM Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 466,416 431,552 404,033 358,185 313,458 308,150 367,818 17.10%
PBT 31,846 19,757 18,946 25,373 28,939 2,137 8,558 139.56%
Tax -5,135 -4,281 -4,979 -7,192 -8,553 -5,001 -8,124 -26.28%
NP 26,711 15,476 13,967 18,181 20,386 -2,864 434 1447.18%
-
NP to SH 21,385 14,067 13,940 19,201 21,266 784 2,800 286.38%
-
Tax Rate 16.12% 21.67% 26.28% 28.35% 29.56% 234.02% 94.93% -
Total Cost 439,705 416,076 390,066 340,004 293,072 311,014 367,384 12.68%
-
Net Worth 286,159 275,687 236,666 274,683 276,511 274,925 269,381 4.09%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 5,449 7,091 4,362 4,362 1,642 - - -
Div Payout % 25.48% 50.41% 31.29% 22.72% 7.72% - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 286,159 275,687 236,666 274,683 276,511 274,925 269,381 4.09%
NOSH 272,533 272,958 236,666 271,964 273,773 272,203 272,102 0.10%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 5.73% 3.59% 3.46% 5.08% 6.50% -0.93% 0.12% -
ROE 7.47% 5.10% 5.89% 6.99% 7.69% 0.29% 1.04% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 171.14 158.10 170.72 131.70 114.50 113.21 135.18 16.97%
EPS 7.85 5.15 5.89 7.06 7.77 0.29 1.03 285.84%
DPS 2.00 2.60 1.84 1.60 0.60 0.00 0.00 -
NAPS 1.05 1.01 1.00 1.01 1.01 1.01 0.99 3.98%
Adjusted Per Share Value based on latest NOSH - 271,964
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 162.61 150.45 140.86 124.88 109.28 107.43 128.23 17.10%
EPS 7.46 4.90 4.86 6.69 7.41 0.27 0.98 285.54%
DPS 1.90 2.47 1.52 1.52 0.57 0.00 0.00 -
NAPS 0.9977 0.9611 0.8251 0.9576 0.964 0.9585 0.9392 4.09%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 1.19 1.10 1.05 1.02 1.01 1.07 1.17 -
P/RPS 0.70 0.70 0.62 0.77 0.88 0.95 0.87 -13.45%
P/EPS 15.17 21.34 17.83 14.45 13.00 371.50 113.70 -73.79%
EY 6.59 4.69 5.61 6.92 7.69 0.27 0.88 281.36%
DY 1.68 2.36 1.76 1.57 0.59 0.00 0.00 -
P/NAPS 1.13 1.09 1.05 1.01 1.00 1.06 1.18 -2.83%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 25/02/11 23/11/10 25/08/10 25/05/10 23/02/10 25/11/09 26/08/09 -
Price 1.38 1.17 1.12 1.00 1.12 0.98 1.11 -
P/RPS 0.81 0.74 0.66 0.76 0.98 0.87 0.82 -0.81%
P/EPS 17.59 22.70 19.01 14.16 14.42 340.25 107.87 -70.05%
EY 5.69 4.40 5.26 7.06 6.94 0.29 0.93 233.41%
DY 1.45 2.22 1.65 1.60 0.54 0.00 0.00 -
P/NAPS 1.31 1.16 1.12 0.99 1.11 0.97 1.12 10.98%

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