[CHINWEL] YoY Annualized Quarter Result on 31-Dec-2012 [#2]

Stock
[CHINWEL] CHIN WELL HOLDINGS BHD
Announcement Date
21-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Dec-2012 [#2]
Profit Trend
QoQ- 12.89%
YoY- -71.51%
Quarter Report
Latest QR
Upcoming QR
CHINWEL's Result
CHINWEL's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 527,104 506,504 452,382 451,752 530,854 484,546 359,780 6.56%
PBT 86,536 56,614 39,000 27,156 101,018 50,234 24,434 23.45%
Tax -12,832 -6,786 -7,694 -5,034 -10,224 -7,130 -6,818 11.10%
NP 73,704 49,828 31,306 22,122 90,794 43,104 17,616 26.92%
-
NP to SH 73,704 34,580 26,502 18,992 66,664 33,542 18,652 25.72%
-
Tax Rate 14.83% 11.99% 19.73% 18.54% 10.12% 14.19% 27.90% -
Total Cost 453,400 456,676 421,076 429,630 440,060 441,442 342,164 4.80%
-
Net Worth 494,356 398,160 365,356 343,820 327,051 286,334 275,416 10.23%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 23,968 10,908 10,906 5,457 5,450 - 3,272 39.33%
Div Payout % 32.52% 31.55% 41.15% 28.74% 8.18% - 17.54% -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 494,356 398,160 365,356 343,820 327,051 286,334 275,416 10.23%
NOSH 299,609 272,712 272,654 272,873 272,542 272,699 272,690 1.58%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 13.98% 9.84% 6.92% 4.90% 17.10% 8.90% 4.90% -
ROE 14.91% 8.68% 7.25% 5.52% 20.38% 11.71% 6.77% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 175.93 185.73 165.92 165.55 194.78 177.69 131.94 4.91%
EPS 24.60 12.68 9.72 6.96 24.46 12.30 6.84 23.76%
DPS 8.00 4.00 4.00 2.00 2.00 0.00 1.20 37.16%
NAPS 1.65 1.46 1.34 1.26 1.20 1.05 1.01 8.52%
Adjusted Per Share Value based on latest NOSH - 272,680
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 175.98 169.10 151.03 150.82 177.23 161.77 120.11 6.56%
EPS 24.61 11.54 8.85 6.34 22.26 11.20 6.23 25.71%
DPS 8.00 3.64 3.64 1.82 1.82 0.00 1.09 39.38%
NAPS 1.6504 1.3293 1.2198 1.1479 1.0919 0.9559 0.9195 10.23%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 2.10 1.43 1.40 1.23 1.44 1.19 1.01 -
P/RPS 1.19 0.77 0.84 0.74 0.74 0.67 0.77 7.52%
P/EPS 8.54 11.28 14.40 17.67 5.89 9.67 14.77 -8.72%
EY 11.71 8.87 6.94 5.66 16.99 10.34 6.77 9.55%
DY 3.81 2.80 2.86 1.63 1.39 0.00 1.19 21.39%
P/NAPS 1.27 0.98 1.04 0.98 1.20 1.13 1.00 4.06%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 26/02/16 26/02/15 20/02/14 21/02/13 24/02/12 25/02/11 23/02/10 -
Price 1.81 1.50 1.46 1.15 1.40 1.38 1.12 -
P/RPS 1.03 0.81 0.88 0.69 0.72 0.78 0.85 3.25%
P/EPS 7.36 11.83 15.02 16.52 5.72 11.22 16.37 -12.46%
EY 13.59 8.45 6.66 6.05 17.47 8.91 6.11 14.24%
DY 4.42 2.67 2.74 1.74 1.43 0.00 1.07 26.65%
P/NAPS 1.10 1.03 1.09 0.91 1.17 1.31 1.11 -0.15%

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