[CHINWEL] QoQ TTM Result on 31-Mar-2011 [#3]

Stock
[CHINWEL] CHIN WELL HOLDINGS BHD
Announcement Date
26-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Mar-2011 [#3]
Profit Trend
QoQ- 5.1%
YoY- 17.06%
Quarter Report
Latest QR
Upcoming QR
CHINWEL's Result
CHINWEL's Financial Summary
View:
Show?
TTM Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 524,736 521,208 501,582 471,985 466,416 431,552 404,033 18.98%
PBT 76,452 67,477 51,060 34,803 31,846 19,757 18,946 152.81%
Tax -8,350 -7,085 -6,803 -4,131 -5,135 -4,281 -4,979 41.02%
NP 68,102 60,392 44,257 30,672 26,711 15,476 13,967 186.71%
-
NP to SH 52,081 45,771 35,520 22,476 21,385 14,067 13,940 140.19%
-
Tax Rate 10.92% 10.50% 13.32% 11.87% 16.12% 21.67% 26.28% -
Total Cost 456,634 460,816 457,325 441,313 439,705 416,076 390,066 11.04%
-
Net Worth 326,787 310,442 291,585 282,999 286,159 275,687 236,666 23.92%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 8,165 5,442 8,171 8,171 5,449 7,091 4,362 51.71%
Div Payout % 15.68% 11.89% 23.01% 36.36% 25.48% 50.41% 31.29% -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 326,787 310,442 291,585 282,999 286,159 275,687 236,666 23.92%
NOSH 272,322 272,317 272,510 272,115 272,533 272,958 236,666 9.77%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 12.98% 11.59% 8.82% 6.50% 5.73% 3.59% 3.46% -
ROE 15.94% 14.74% 12.18% 7.94% 7.47% 5.10% 5.89% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 192.69 191.40 184.06 173.45 171.14 158.10 170.72 8.38%
EPS 19.12 16.81 13.03 8.26 7.85 5.15 5.89 118.76%
DPS 3.00 2.00 3.00 3.00 2.00 2.60 1.84 38.40%
NAPS 1.20 1.14 1.07 1.04 1.05 1.01 1.00 12.88%
Adjusted Per Share Value based on latest NOSH - 272,115
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 182.94 181.71 174.87 164.55 162.61 150.45 140.86 18.97%
EPS 18.16 15.96 12.38 7.84 7.46 4.90 4.86 140.22%
DPS 2.85 1.90 2.85 2.85 1.90 2.47 1.52 51.88%
NAPS 1.1393 1.0823 1.0166 0.9866 0.9977 0.9611 0.8251 23.92%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 1.44 1.36 1.51 1.36 1.19 1.10 1.05 -
P/RPS 0.75 0.71 0.82 0.78 0.70 0.70 0.62 13.49%
P/EPS 7.53 8.09 11.58 16.47 15.17 21.34 17.83 -43.62%
EY 13.28 12.36 8.63 6.07 6.59 4.69 5.61 77.34%
DY 2.08 1.47 1.99 2.21 1.68 2.36 1.76 11.74%
P/NAPS 1.20 1.19 1.41 1.31 1.13 1.09 1.05 9.28%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 24/02/12 23/11/11 24/08/11 26/05/11 25/02/11 23/11/10 25/08/10 -
Price 1.40 1.42 1.36 1.55 1.38 1.17 1.12 -
P/RPS 0.73 0.74 0.74 0.89 0.81 0.74 0.66 6.93%
P/EPS 7.32 8.45 10.43 18.77 17.59 22.70 19.01 -46.97%
EY 13.66 11.84 9.58 5.33 5.69 4.40 5.26 88.60%
DY 2.14 1.41 2.21 1.94 1.45 2.22 1.65 18.87%
P/NAPS 1.17 1.25 1.27 1.49 1.31 1.16 1.12 2.94%

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