[CHINWEL] YoY Cumulative Quarter Result on 30-Sep-2009 [#1]

Stock
[CHINWEL] CHIN WELL HOLDINGS BHD
Announcement Date
25-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Sep-2009 [#1]
Profit Trend
QoQ- 129.43%
YoY- -23.89%
Quarter Report
Latest QR
Upcoming QR
CHINWEL's Result
CHINWEL's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 114,907 134,317 114,691 87,172 146,840 115,528 88,744 4.39%
PBT 6,448 25,811 9,394 8,583 15,004 5,387 6,492 -0.11%
Tax -1,342 -1,939 -1,657 -2,355 -5,478 -2,864 -2,134 -7.43%
NP 5,106 23,872 7,737 6,228 9,526 2,523 4,358 2.67%
-
NP to SH 4,206 16,802 6,551 6,424 8,440 4,587 4,689 -1.79%
-
Tax Rate 20.81% 7.51% 17.64% 27.44% 36.51% 53.17% 32.87% -
Total Cost 109,801 110,445 106,954 80,944 137,314 113,005 84,386 4.48%
-
Net Worth 341,396 310,442 275,687 274,925 277,703 253,923 250,806 5.26%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - 2,729 - - - - -
Div Payout % - - 41.67% - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 341,396 310,442 275,687 274,925 277,703 253,923 250,806 5.26%
NOSH 273,116 272,317 272,958 272,203 272,258 273,035 272,616 0.03%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 4.44% 17.77% 6.75% 7.14% 6.49% 2.18% 4.91% -
ROE 1.23% 5.41% 2.38% 2.34% 3.04% 1.81% 1.87% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 42.07 49.32 42.02 32.02 53.93 42.31 32.55 4.36%
EPS 1.54 6.17 2.40 2.36 3.10 1.68 1.72 -1.82%
DPS 0.00 0.00 1.00 0.00 0.00 0.00 0.00 -
NAPS 1.25 1.14 1.01 1.01 1.02 0.93 0.92 5.23%
Adjusted Per Share Value based on latest NOSH - 272,203
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 38.36 44.84 38.29 29.10 49.02 38.57 29.63 4.39%
EPS 1.40 5.61 2.19 2.14 2.82 1.53 1.57 -1.89%
DPS 0.00 0.00 0.91 0.00 0.00 0.00 0.00 -
NAPS 1.1398 1.0364 0.9204 0.9178 0.9271 0.8477 0.8373 5.26%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 1.28 1.36 1.10 1.07 1.05 1.04 1.26 -
P/RPS 3.04 2.76 2.62 3.34 1.95 2.46 3.87 -3.93%
P/EPS 83.12 22.04 45.83 45.34 33.87 61.90 73.26 2.12%
EY 1.20 4.54 2.18 2.21 2.95 1.62 1.37 -2.18%
DY 0.00 0.00 0.91 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 1.19 1.09 1.06 1.03 1.12 1.37 -4.79%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 22/11/12 23/11/11 23/11/10 25/11/09 21/11/08 22/11/07 21/11/06 -
Price 1.19 1.42 1.17 0.98 0.75 1.17 1.27 -
P/RPS 2.83 2.88 2.78 3.06 1.39 2.77 3.90 -5.20%
P/EPS 77.27 23.01 48.75 41.53 24.19 69.64 73.84 0.75%
EY 1.29 4.35 2.05 2.41 4.13 1.44 1.35 -0.75%
DY 0.00 0.00 0.85 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 1.25 1.16 0.97 0.74 1.26 1.38 -6.02%

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