[CHINWEL] YoY Annualized Quarter Result on 31-Dec-2010 [#2]

Stock
[CHINWEL] CHIN WELL HOLDINGS BHD
Announcement Date
25-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Dec-2010 [#2]
Profit Trend
QoQ- 28.0%
YoY- 79.83%
Quarter Report
Latest QR
Upcoming QR
CHINWEL's Result
CHINWEL's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 452,382 451,752 530,854 484,546 359,780 468,500 468,096 -0.56%
PBT 39,000 27,156 101,018 50,234 24,434 -16,328 15,500 16.60%
Tax -7,694 -5,034 -10,224 -7,130 -6,818 -5,960 -10,920 -5.66%
NP 31,306 22,122 90,794 43,104 17,616 -22,288 4,580 37.72%
-
NP to SH 26,502 18,992 66,664 33,542 18,652 -18,280 11,718 14.55%
-
Tax Rate 19.73% 18.54% 10.12% 14.19% 27.90% - 70.45% -
Total Cost 421,076 429,630 440,060 441,442 342,164 490,788 463,516 -1.58%
-
Net Worth 365,356 343,820 327,051 286,334 275,416 256,465 256,160 6.09%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div 10,906 5,457 5,450 - 3,272 - - -
Div Payout % 41.15% 28.74% 8.18% - 17.54% - - -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 365,356 343,820 327,051 286,334 275,416 256,465 256,160 6.09%
NOSH 272,654 272,873 272,542 272,699 272,690 272,835 272,511 0.00%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 6.92% 4.90% 17.10% 8.90% 4.90% -4.76% 0.98% -
ROE 7.25% 5.52% 20.38% 11.71% 6.77% -7.13% 4.57% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 165.92 165.55 194.78 177.69 131.94 171.71 171.77 -0.57%
EPS 9.72 6.96 24.46 12.30 6.84 -6.70 4.30 14.54%
DPS 4.00 2.00 2.00 0.00 1.20 0.00 0.00 -
NAPS 1.34 1.26 1.20 1.05 1.01 0.94 0.94 6.08%
Adjusted Per Share Value based on latest NOSH - 272,533
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 157.72 157.50 185.07 168.93 125.43 163.34 163.20 -0.56%
EPS 9.24 6.62 23.24 11.69 6.50 -6.37 4.09 14.53%
DPS 3.80 1.90 1.90 0.00 1.14 0.00 0.00 -
NAPS 1.2738 1.1987 1.1402 0.9983 0.9602 0.8941 0.8931 6.09%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 1.40 1.23 1.44 1.19 1.01 0.68 1.11 -
P/RPS 0.84 0.74 0.74 0.67 0.77 0.40 0.65 4.36%
P/EPS 14.40 17.67 5.89 9.67 14.77 -10.15 25.81 -9.25%
EY 6.94 5.66 16.99 10.34 6.77 -9.85 3.87 10.21%
DY 2.86 1.63 1.39 0.00 1.19 0.00 0.00 -
P/NAPS 1.04 0.98 1.20 1.13 1.00 0.72 1.18 -2.08%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 20/02/14 21/02/13 24/02/12 25/02/11 23/02/10 23/02/09 22/02/08 -
Price 1.46 1.15 1.40 1.38 1.12 0.85 1.01 -
P/RPS 0.88 0.69 0.72 0.78 0.85 0.50 0.59 6.88%
P/EPS 15.02 16.52 5.72 11.22 16.37 -12.69 23.49 -7.17%
EY 6.66 6.05 17.47 8.91 6.11 -7.88 4.26 7.72%
DY 2.74 1.74 1.43 0.00 1.07 0.00 0.00 -
P/NAPS 1.09 0.91 1.17 1.31 1.11 0.90 1.07 0.30%

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