[CHINWEL] YoY Annualized Quarter Result on 31-Dec-2008 [#2]

Stock
[CHINWEL] CHIN WELL HOLDINGS BHD
Announcement Date
23-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Dec-2008 [#2]
Profit Trend
QoQ- -154.15%
YoY- -256.0%
Quarter Report
Latest QR
Upcoming QR
CHINWEL's Result
CHINWEL's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 530,854 484,546 359,780 468,500 468,096 355,694 307,102 9.54%
PBT 101,018 50,234 24,434 -16,328 15,500 25,642 39,336 17.01%
Tax -10,224 -7,130 -6,818 -5,960 -10,920 -8,682 -10,730 -0.80%
NP 90,794 43,104 17,616 -22,288 4,580 16,960 28,606 21.21%
-
NP to SH 66,664 33,542 18,652 -18,280 11,718 19,060 28,606 15.13%
-
Tax Rate 10.12% 14.19% 27.90% - 70.45% 33.86% 27.28% -
Total Cost 440,060 441,442 342,164 490,788 463,516 338,734 278,496 7.91%
-
Net Worth 327,051 286,334 275,416 256,465 256,160 255,948 282,966 2.44%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div 5,450 - 3,272 - - - - -
Div Payout % 8.18% - 17.54% - - - - -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 327,051 286,334 275,416 256,465 256,160 255,948 282,966 2.44%
NOSH 272,542 272,699 272,690 272,835 272,511 272,285 271,404 0.06%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 17.10% 8.90% 4.90% -4.76% 0.98% 4.77% 9.31% -
ROE 20.38% 11.71% 6.77% -7.13% 4.57% 7.45% 10.11% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 194.78 177.69 131.94 171.71 171.77 130.63 113.15 9.47%
EPS 24.46 12.30 6.84 -6.70 4.30 7.00 10.54 15.05%
DPS 2.00 0.00 1.20 0.00 0.00 0.00 0.00 -
NAPS 1.20 1.05 1.01 0.94 0.94 0.94 1.0426 2.36%
Adjusted Per Share Value based on latest NOSH - 272,558
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 185.07 168.93 125.43 163.34 163.20 124.01 107.07 9.54%
EPS 23.24 11.69 6.50 -6.37 4.09 6.64 9.97 15.14%
DPS 1.90 0.00 1.14 0.00 0.00 0.00 0.00 -
NAPS 1.1402 0.9983 0.9602 0.8941 0.8931 0.8923 0.9865 2.44%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 1.44 1.19 1.01 0.68 1.11 1.29 0.84 -
P/RPS 0.74 0.67 0.77 0.40 0.65 0.99 0.74 0.00%
P/EPS 5.89 9.67 14.77 -10.15 25.81 18.43 7.97 -4.91%
EY 16.99 10.34 6.77 -9.85 3.87 5.43 12.55 5.17%
DY 1.39 0.00 1.19 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 1.13 1.00 0.72 1.18 1.37 0.81 6.76%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 24/02/12 25/02/11 23/02/10 23/02/09 22/02/08 22/02/07 23/02/06 -
Price 1.40 1.38 1.12 0.85 1.01 1.69 1.03 -
P/RPS 0.72 0.78 0.85 0.50 0.59 1.29 0.91 -3.82%
P/EPS 5.72 11.22 16.37 -12.69 23.49 24.14 9.77 -8.53%
EY 17.47 8.91 6.11 -7.88 4.26 4.14 10.23 9.32%
DY 1.43 0.00 1.07 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 1.31 1.11 0.90 1.07 1.80 0.99 2.82%

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