[CHINWEL] YoY Cumulative Quarter Result on 30-Sep-2010 [#1]

Stock
[CHINWEL] CHIN WELL HOLDINGS BHD
Announcement Date
23-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
30-Sep-2010 [#1]
Profit Trend
QoQ- -53.01%
YoY- 1.98%
Quarter Report
Latest QR
Upcoming QR
CHINWEL's Result
CHINWEL's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 106,325 114,907 134,317 114,691 87,172 146,840 115,528 -1.37%
PBT 9,032 6,448 25,811 9,394 8,583 15,004 5,387 8.98%
Tax -1,867 -1,342 -1,939 -1,657 -2,355 -5,478 -2,864 -6.87%
NP 7,165 5,106 23,872 7,737 6,228 9,526 2,523 18.98%
-
NP to SH 6,221 4,206 16,802 6,551 6,424 8,440 4,587 5.20%
-
Tax Rate 20.67% 20.81% 7.51% 17.64% 27.44% 36.51% 53.17% -
Total Cost 99,160 109,801 110,445 106,954 80,944 137,314 113,005 -2.15%
-
Net Worth 357,434 341,396 310,442 275,687 274,925 277,703 253,923 5.85%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - - - 2,729 - - - -
Div Payout % - - - 41.67% - - - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 357,434 341,396 310,442 275,687 274,925 277,703 253,923 5.85%
NOSH 272,850 273,116 272,317 272,958 272,203 272,258 273,035 -0.01%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 6.74% 4.44% 17.77% 6.75% 7.14% 6.49% 2.18% -
ROE 1.74% 1.23% 5.41% 2.38% 2.34% 3.04% 1.81% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 38.97 42.07 49.32 42.02 32.02 53.93 42.31 -1.35%
EPS 2.28 1.54 6.17 2.40 2.36 3.10 1.68 5.21%
DPS 0.00 0.00 0.00 1.00 0.00 0.00 0.00 -
NAPS 1.31 1.25 1.14 1.01 1.01 1.02 0.93 5.87%
Adjusted Per Share Value based on latest NOSH - 272,958
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 37.07 40.06 46.83 39.99 30.39 51.19 40.28 -1.37%
EPS 2.17 1.47 5.86 2.28 2.24 2.94 1.60 5.20%
DPS 0.00 0.00 0.00 0.95 0.00 0.00 0.00 -
NAPS 1.2461 1.1902 1.0823 0.9611 0.9585 0.9682 0.8853 5.85%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 1.25 1.28 1.36 1.10 1.07 1.05 1.04 -
P/RPS 3.21 3.04 2.76 2.62 3.34 1.95 2.46 4.53%
P/EPS 54.82 83.12 22.04 45.83 45.34 33.87 61.90 -2.00%
EY 1.82 1.20 4.54 2.18 2.21 2.95 1.62 1.95%
DY 0.00 0.00 0.00 0.91 0.00 0.00 0.00 -
P/NAPS 0.95 1.02 1.19 1.09 1.06 1.03 1.12 -2.70%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 21/11/13 22/11/12 23/11/11 23/11/10 25/11/09 21/11/08 22/11/07 -
Price 1.30 1.19 1.42 1.17 0.98 0.75 1.17 -
P/RPS 3.34 2.83 2.88 2.78 3.06 1.39 2.77 3.16%
P/EPS 57.02 77.27 23.01 48.75 41.53 24.19 69.64 -3.27%
EY 1.75 1.29 4.35 2.05 2.41 4.13 1.44 3.29%
DY 0.00 0.00 0.00 0.85 0.00 0.00 0.00 -
P/NAPS 0.99 0.95 1.25 1.16 0.97 0.74 1.26 -3.93%

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