[CHINWEL] YoY Annualized Quarter Result on 31-Mar-2013 [#3]

Stock
[CHINWEL] CHIN WELL HOLDINGS BHD
Announcement Date
30-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Mar-2013 [#3]
Profit Trend
QoQ- -0.02%
YoY- -63.67%
Quarter Report
Latest QR
Upcoming QR
CHINWEL's Result
CHINWEL's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 499,718 497,182 475,938 454,460 510,948 470,264 379,661 4.68%
PBT 75,745 57,057 41,072 28,358 79,466 45,326 24,184 20.93%
Tax -12,176 -7,780 -8,320 -5,450 -8,534 -5,749 -6,880 9.97%
NP 63,569 49,277 32,752 22,908 70,932 39,577 17,304 24.19%
-
NP to SH 63,569 37,653 27,166 18,988 52,272 29,908 18,526 22.78%
-
Tax Rate 16.07% 13.64% 20.26% 19.22% 10.74% 12.68% 28.45% -
Total Cost 436,149 447,905 443,186 431,552 440,016 430,686 362,357 3.13%
-
Net Worth 476,171 403,031 365,006 348,536 332,606 283,453 275,175 9.56%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div 15,972 7,412 72 3,630 3,635 10,902 5,812 18.33%
Div Payout % 25.13% 19.69% 0.27% 19.12% 6.95% 36.45% 31.37% -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 476,171 403,031 365,006 348,536 332,606 283,453 275,175 9.56%
NOSH 299,478 277,952 272,393 272,294 272,628 272,551 272,450 1.58%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 12.72% 9.91% 6.88% 5.04% 13.88% 8.42% 4.56% -
ROE 13.35% 9.34% 7.44% 5.45% 15.72% 10.55% 6.73% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 166.86 178.87 174.72 166.90 187.42 172.54 139.35 3.04%
EPS 21.23 13.55 9.97 6.97 19.17 10.97 6.80 20.87%
DPS 5.33 2.67 0.03 1.33 1.33 4.00 2.13 16.50%
NAPS 1.59 1.45 1.34 1.28 1.22 1.04 1.01 7.84%
Adjusted Per Share Value based on latest NOSH - 272,701
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 174.22 173.34 165.93 158.44 178.13 163.95 132.36 4.68%
EPS 22.16 13.13 9.47 6.62 18.22 10.43 6.46 22.78%
DPS 5.57 2.58 0.03 1.27 1.27 3.80 2.03 18.30%
NAPS 1.6601 1.4051 1.2725 1.2151 1.1596 0.9882 0.9594 9.56%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 1.68 1.47 1.45 1.13 1.37 1.36 1.02 -
P/RPS 1.01 0.82 0.83 0.68 0.73 0.79 0.73 5.55%
P/EPS 7.91 10.85 14.54 16.20 7.15 12.39 15.00 -10.10%
EY 12.63 9.22 6.88 6.17 14.00 8.07 6.67 11.21%
DY 3.17 1.81 0.02 1.18 0.97 2.94 2.09 7.18%
P/NAPS 1.06 1.01 1.08 0.88 1.12 1.31 1.01 0.80%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 26/05/16 21/05/15 22/05/14 30/05/13 24/05/12 26/05/11 25/05/10 -
Price 1.67 1.64 1.46 1.05 1.29 1.55 1.00 -
P/RPS 1.00 0.92 0.84 0.63 0.69 0.90 0.72 5.62%
P/EPS 7.87 12.11 14.64 15.06 6.73 14.13 14.71 -9.89%
EY 12.71 8.26 6.83 6.64 14.86 7.08 6.80 10.97%
DY 3.19 1.63 0.02 1.27 1.03 2.58 2.13 6.95%
P/NAPS 1.05 1.13 1.09 0.82 1.06 1.49 0.99 0.98%

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