[CHINWEL] YoY Annualized Quarter Result on 30-Jun-2009 [#4]

Stock
[CHINWEL] CHIN WELL HOLDINGS BHD
Announcement Date
26-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Jun-2009 [#4]
Profit Trend
QoQ- 183.8%
YoY- -89.66%
Quarter Report
Latest QR
Upcoming QR
CHINWEL's Result
CHINWEL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 501,581 501,582 404,033 367,818 499,598 389,799 303,533 8.72%
PBT 70,455 51,060 18,946 8,558 34,521 18,046 21,561 21.79%
Tax -7,886 -6,803 -4,979 -8,124 -11,906 -5,032 -8,297 -0.84%
NP 62,569 44,257 13,967 434 22,615 13,014 13,264 29.47%
-
NP to SH 47,635 35,520 13,940 2,800 27,068 17,330 16,279 19.57%
-
Tax Rate 11.19% 13.32% 26.28% 94.93% 34.49% 27.88% 38.48% -
Total Cost 439,012 457,325 390,066 367,384 476,983 376,785 290,269 7.13%
-
Net Worth 340,639 291,613 272,773 269,126 264,482 250,884 245,001 5.64%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 6,812 8,176 4,364 - - 8,181 8,166 -2.97%
Div Payout % 14.30% 23.02% 31.31% - - 47.21% 50.17% -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 340,639 291,613 272,773 269,126 264,482 250,884 245,001 5.64%
NOSH 272,511 272,536 272,773 271,844 272,662 272,700 272,224 0.01%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 12.47% 8.82% 3.46% 0.12% 4.53% 3.34% 4.37% -
ROE 13.98% 12.18% 5.11% 1.04% 10.23% 6.91% 6.64% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 184.06 184.04 148.12 135.30 183.23 142.94 111.50 8.70%
EPS 17.48 13.03 5.11 1.03 9.93 6.36 5.98 19.55%
DPS 2.50 3.00 1.60 0.00 0.00 3.00 3.00 -2.99%
NAPS 1.25 1.07 1.00 0.99 0.97 0.92 0.90 5.62%
Adjusted Per Share Value based on latest NOSH - 272,102
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 174.87 174.87 140.86 128.23 174.18 135.90 105.82 8.72%
EPS 16.61 12.38 4.86 0.98 9.44 6.04 5.68 19.56%
DPS 2.38 2.85 1.52 0.00 0.00 2.85 2.85 -2.95%
NAPS 1.1876 1.0167 0.951 0.9383 0.9221 0.8747 0.8542 5.64%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 1.35 1.51 1.05 1.17 1.08 1.60 1.40 -
P/RPS 0.73 0.82 0.71 0.86 0.59 1.12 1.26 -8.68%
P/EPS 7.72 11.59 20.55 113.59 10.88 25.18 23.41 -16.86%
EY 12.95 8.63 4.87 0.88 9.19 3.97 4.27 20.29%
DY 1.85 1.99 1.52 0.00 0.00 1.87 2.14 -2.39%
P/NAPS 1.08 1.41 1.05 1.18 1.11 1.74 1.56 -5.93%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 28/08/12 24/08/11 25/08/10 26/08/09 22/08/08 22/08/07 06/09/06 -
Price 1.25 1.36 1.12 1.11 1.05 1.27 1.27 -
P/RPS 0.68 0.74 0.76 0.82 0.57 0.89 1.14 -8.24%
P/EPS 7.15 10.43 21.92 107.77 10.58 19.98 21.24 -16.58%
EY 13.98 9.58 4.56 0.93 9.45 5.00 4.71 19.86%
DY 2.00 2.21 1.43 0.00 0.00 2.36 2.36 -2.71%
P/NAPS 1.00 1.27 1.12 1.12 1.08 1.38 1.41 -5.56%

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