[CHINWEL] YoY Annualized Quarter Result on 31-Mar-2014 [#3]

Stock
[CHINWEL] CHIN WELL HOLDINGS BHD
Announcement Date
22-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Mar-2014 [#3]
Profit Trend
QoQ- 2.51%
YoY- 43.07%
Quarter Report
Latest QR
Upcoming QR
CHINWEL's Result
CHINWEL's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 506,922 499,718 497,182 475,938 454,460 510,948 470,264 1.25%
PBT 68,042 75,745 57,057 41,072 28,358 79,466 45,326 6.99%
Tax -12,392 -12,176 -7,780 -8,320 -5,450 -8,534 -5,749 13.64%
NP 55,650 63,569 49,277 32,752 22,908 70,932 39,577 5.83%
-
NP to SH 55,650 63,569 37,653 27,166 18,988 52,272 29,908 10.89%
-
Tax Rate 18.21% 16.07% 13.64% 20.26% 19.22% 10.74% 12.68% -
Total Cost 451,272 436,149 447,905 443,186 431,552 440,016 430,686 0.78%
-
Net Worth 530,173 476,171 403,031 365,006 348,536 332,606 283,453 10.98%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div 13,978 15,972 7,412 72 3,630 3,635 10,902 4.22%
Div Payout % 25.12% 25.13% 19.69% 0.27% 19.12% 6.95% 36.45% -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 530,173 476,171 403,031 365,006 348,536 332,606 283,453 10.98%
NOSH 299,533 299,478 277,952 272,393 272,294 272,628 272,551 1.58%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 10.98% 12.72% 9.91% 6.88% 5.04% 13.88% 8.42% -
ROE 10.50% 13.35% 9.34% 7.44% 5.45% 15.72% 10.55% -
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 169.24 166.86 178.87 174.72 166.90 187.42 172.54 -0.32%
EPS 18.57 21.23 13.55 9.97 6.97 19.17 10.97 9.16%
DPS 4.67 5.33 2.67 0.03 1.33 1.33 4.00 2.61%
NAPS 1.77 1.59 1.45 1.34 1.28 1.22 1.04 9.25%
Adjusted Per Share Value based on latest NOSH - 272,950
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 176.73 174.22 173.34 165.93 158.44 178.13 163.95 1.25%
EPS 19.40 22.16 13.13 9.47 6.62 18.22 10.43 10.88%
DPS 4.87 5.57 2.58 0.03 1.27 1.27 3.80 4.21%
NAPS 1.8484 1.6601 1.4051 1.2725 1.2151 1.1596 0.9882 10.98%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 1.79 1.68 1.47 1.45 1.13 1.37 1.36 -
P/RPS 1.06 1.01 0.82 0.83 0.68 0.73 0.79 5.01%
P/EPS 9.63 7.91 10.85 14.54 16.20 7.15 12.39 -4.10%
EY 10.38 12.63 9.22 6.88 6.17 14.00 8.07 4.28%
DY 2.61 3.17 1.81 0.02 1.18 0.97 2.94 -1.96%
P/NAPS 1.01 1.06 1.01 1.08 0.88 1.12 1.31 -4.23%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 25/05/17 26/05/16 21/05/15 22/05/14 30/05/13 24/05/12 26/05/11 -
Price 1.80 1.67 1.64 1.46 1.05 1.29 1.55 -
P/RPS 1.06 1.00 0.92 0.84 0.63 0.69 0.90 2.76%
P/EPS 9.69 7.87 12.11 14.64 15.06 6.73 14.13 -6.08%
EY 10.32 12.71 8.26 6.83 6.64 14.86 7.08 6.47%
DY 2.59 3.19 1.63 0.02 1.27 1.03 2.58 0.06%
P/NAPS 1.02 1.05 1.13 1.09 0.82 1.06 1.49 -6.11%

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