[CHINWEL] YoY Cumulative Quarter Result on 31-Dec-2008 [#2]

Stock
[CHINWEL] CHIN WELL HOLDINGS BHD
Announcement Date
23-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Dec-2008 [#2]
Profit Trend
QoQ- -208.29%
YoY- -256.0%
Quarter Report
Latest QR
Upcoming QR
CHINWEL's Result
CHINWEL's Financial Summary
View:
Show?
Cumulative Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 265,427 242,273 179,890 234,250 234,048 177,847 153,551 9.54%
PBT 50,509 25,117 12,217 -8,164 7,750 12,821 19,668 17.01%
Tax -5,112 -3,565 -3,409 -2,980 -5,460 -4,341 -5,365 -0.80%
NP 45,397 21,552 8,808 -11,144 2,290 8,480 14,303 21.21%
-
NP to SH 33,332 16,771 9,326 -9,140 5,859 9,530 14,303 15.13%
-
Tax Rate 10.12% 14.19% 27.90% - 70.45% 33.86% 27.28% -
Total Cost 220,030 220,721 171,082 245,394 231,758 169,367 139,248 7.91%
-
Net Worth 327,051 286,334 275,416 256,465 256,160 255,948 282,966 2.44%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div 2,725 - 1,636 - - - - -
Div Payout % 8.18% - 17.54% - - - - -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 327,051 286,334 275,416 256,465 256,160 255,948 282,966 2.44%
NOSH 272,542 272,699 272,690 272,835 272,511 272,285 271,404 0.06%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 17.10% 8.90% 4.90% -4.76% 0.98% 4.77% 9.31% -
ROE 10.19% 5.86% 3.39% -3.56% 2.29% 3.72% 5.05% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 97.39 88.84 65.97 85.86 85.89 65.32 56.58 9.46%
EPS 12.23 6.15 3.42 -3.35 2.15 3.50 5.27 15.05%
DPS 1.00 0.00 0.60 0.00 0.00 0.00 0.00 -
NAPS 1.20 1.05 1.01 0.94 0.94 0.94 1.0426 2.36%
Adjusted Per Share Value based on latest NOSH - 272,558
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 88.61 80.88 60.06 78.21 78.14 59.37 51.26 9.54%
EPS 11.13 5.60 3.11 -3.05 1.96 3.18 4.78 15.11%
DPS 0.91 0.00 0.55 0.00 0.00 0.00 0.00 -
NAPS 1.0919 0.9559 0.9195 0.8562 0.8552 0.8545 0.9447 2.44%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 1.44 1.19 1.01 0.68 1.11 1.29 0.84 -
P/RPS 1.48 1.34 1.53 0.79 1.29 1.98 1.48 0.00%
P/EPS 11.77 19.35 29.53 -20.30 51.63 36.86 15.94 -4.92%
EY 8.49 5.17 3.39 -4.93 1.94 2.71 6.27 5.17%
DY 0.69 0.00 0.59 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 1.13 1.00 0.72 1.18 1.37 0.81 6.76%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 24/02/12 25/02/11 23/02/10 23/02/09 22/02/08 22/02/07 23/02/06 -
Price 1.40 1.38 1.12 0.85 1.01 1.69 1.03 -
P/RPS 1.44 1.55 1.70 0.99 1.18 2.59 1.82 -3.82%
P/EPS 11.45 22.44 32.75 -25.37 46.98 48.29 19.54 -8.51%
EY 8.74 4.46 3.05 -3.94 2.13 2.07 5.12 9.31%
DY 0.71 0.00 0.54 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 1.31 1.11 0.90 1.07 1.80 0.99 2.82%

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