[CHINWEL] YoY Annualized Quarter Result on 31-Mar-2010 [#3]

Stock
[CHINWEL] CHIN WELL HOLDINGS BHD
Announcement Date
25-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Mar-2010 [#3]
Profit Trend
QoQ- -0.67%
YoY- 654.47%
Quarter Report
Latest QR
Upcoming QR
CHINWEL's Result
CHINWEL's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 454,460 510,948 470,264 379,661 392,505 475,492 366,246 3.65%
PBT 28,358 79,466 45,326 24,184 1,764 23,526 26,689 1.01%
Tax -5,450 -8,534 -5,749 -6,880 -8,122 -10,157 -10,598 -10.48%
NP 22,908 70,932 39,577 17,304 -6,358 13,369 16,090 6.05%
-
NP to SH 18,988 52,272 29,908 18,526 -3,341 18,769 18,608 0.33%
-
Tax Rate 19.22% 10.74% 12.68% 28.45% 460.43% 43.17% 39.71% -
Total Cost 431,552 440,016 430,686 362,357 398,863 462,122 350,156 3.54%
-
Net Worth 348,536 332,606 283,453 275,175 266,943 250,499 250,771 5.63%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div 3,630 3,635 10,902 5,812 - - - -
Div Payout % 19.12% 6.95% 36.45% 31.37% - - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 348,536 332,606 283,453 275,175 266,943 250,499 250,771 5.63%
NOSH 272,294 272,628 272,551 272,450 272,391 272,282 272,578 -0.01%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 5.04% 13.88% 8.42% 4.56% -1.62% 2.81% 4.39% -
ROE 5.45% 15.72% 10.55% 6.73% -1.25% 7.49% 7.42% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 166.90 187.42 172.54 139.35 144.10 174.63 134.36 3.67%
EPS 6.97 19.17 10.97 6.80 -1.23 6.89 6.83 0.33%
DPS 1.33 1.33 4.00 2.13 0.00 0.00 0.00 -
NAPS 1.28 1.22 1.04 1.01 0.98 0.92 0.92 5.65%
Adjusted Per Share Value based on latest NOSH - 271,964
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 158.44 178.13 163.95 132.36 136.84 165.77 127.69 3.65%
EPS 6.62 18.22 10.43 6.46 -1.16 6.54 6.49 0.33%
DPS 1.27 1.27 3.80 2.03 0.00 0.00 0.00 -
NAPS 1.2151 1.1596 0.9882 0.9594 0.9307 0.8733 0.8743 5.63%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 1.13 1.37 1.36 1.02 0.80 1.04 1.42 -
P/RPS 0.68 0.73 0.79 0.73 0.56 0.60 1.06 -7.12%
P/EPS 16.20 7.15 12.39 15.00 -65.22 15.09 20.80 -4.07%
EY 6.17 14.00 8.07 6.67 -1.53 6.63 4.81 4.23%
DY 1.18 0.97 2.94 2.09 0.00 0.00 0.00 -
P/NAPS 0.88 1.12 1.31 1.01 0.82 1.13 1.54 -8.89%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 30/05/13 24/05/12 26/05/11 25/05/10 21/05/09 22/05/08 23/05/07 -
Price 1.05 1.29 1.55 1.00 1.18 1.01 1.56 -
P/RPS 0.63 0.69 0.90 0.72 0.82 0.58 1.16 -9.66%
P/EPS 15.06 6.73 14.13 14.71 -96.20 14.65 22.85 -6.70%
EY 6.64 14.86 7.08 6.80 -1.04 6.83 4.38 7.17%
DY 1.27 1.03 2.58 2.13 0.00 0.00 0.00 -
P/NAPS 0.82 1.06 1.49 0.99 1.20 1.10 1.70 -11.43%

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