[CHINWEL] YoY Annualized Quarter Result on 30-Sep-2009 [#1]

Stock
[CHINWEL] CHIN WELL HOLDINGS BHD
Announcement Date
25-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Sep-2009 [#1]
Profit Trend
QoQ- 817.71%
YoY- -23.89%
Quarter Report
Latest QR
Upcoming QR
CHINWEL's Result
CHINWEL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 459,628 537,268 458,764 348,688 587,360 462,112 354,976 4.39%
PBT 25,792 103,244 37,576 34,332 60,016 21,548 25,968 -0.11%
Tax -5,368 -7,756 -6,628 -9,420 -21,912 -11,456 -8,536 -7.43%
NP 20,424 95,488 30,948 24,912 38,104 10,092 17,432 2.67%
-
NP to SH 16,824 67,208 26,204 25,696 33,760 18,348 18,756 -1.79%
-
Tax Rate 20.81% 7.51% 17.64% 27.44% 36.51% 53.17% 32.87% -
Total Cost 439,204 441,780 427,816 323,776 549,256 452,020 337,544 4.48%
-
Net Worth 341,396 310,442 275,687 274,925 277,703 253,923 250,806 5.26%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - 10,918 - - - - -
Div Payout % - - 41.67% - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 341,396 310,442 275,687 274,925 277,703 253,923 250,806 5.26%
NOSH 273,116 272,317 272,958 272,203 272,258 273,035 272,616 0.03%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 4.44% 17.77% 6.75% 7.14% 6.49% 2.18% 4.91% -
ROE 4.93% 21.65% 9.50% 9.35% 12.16% 7.23% 7.48% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 168.29 197.29 168.07 128.10 215.74 169.25 130.21 4.36%
EPS 6.16 24.68 9.60 9.44 12.40 6.72 6.88 -1.82%
DPS 0.00 0.00 4.00 0.00 0.00 0.00 0.00 -
NAPS 1.25 1.14 1.01 1.01 1.02 0.93 0.92 5.23%
Adjusted Per Share Value based on latest NOSH - 272,203
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 153.45 179.37 153.16 116.41 196.09 154.28 118.51 4.39%
EPS 5.62 22.44 8.75 8.58 11.27 6.13 6.26 -1.77%
DPS 0.00 0.00 3.65 0.00 0.00 0.00 0.00 -
NAPS 1.1398 1.0364 0.9204 0.9178 0.9271 0.8477 0.8373 5.26%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 1.28 1.36 1.10 1.07 1.05 1.04 1.26 -
P/RPS 0.76 0.69 0.65 0.84 0.49 0.61 0.97 -3.98%
P/EPS 20.78 5.51 11.46 11.33 8.47 15.48 18.31 2.12%
EY 4.81 18.15 8.73 8.82 11.81 6.46 5.46 -2.08%
DY 0.00 0.00 3.64 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 1.19 1.09 1.06 1.03 1.12 1.37 -4.79%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 22/11/12 23/11/11 23/11/10 25/11/09 21/11/08 22/11/07 21/11/06 -
Price 1.19 1.42 1.17 0.98 0.75 1.17 1.27 -
P/RPS 0.71 0.72 0.70 0.77 0.35 0.69 0.98 -5.22%
P/EPS 19.32 5.75 12.19 10.38 6.05 17.41 18.46 0.76%
EY 5.18 17.38 8.21 9.63 16.53 5.74 5.42 -0.75%
DY 0.00 0.00 3.42 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 1.25 1.16 0.97 0.74 1.26 1.38 -6.02%

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