[CHINWEL] YoY Cumulative Quarter Result on 31-Dec-2010 [#2]

Stock
[CHINWEL] CHIN WELL HOLDINGS BHD
Announcement Date
25-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Dec-2010 [#2]
Profit Trend
QoQ- 156.01%
YoY- 79.83%
Quarter Report
Latest QR
Upcoming QR
CHINWEL's Result
CHINWEL's Financial Summary
View:
Show?
Cumulative Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 226,191 225,876 265,427 242,273 179,890 234,250 234,048 -0.56%
PBT 19,500 13,578 50,509 25,117 12,217 -8,164 7,750 16.60%
Tax -3,847 -2,517 -5,112 -3,565 -3,409 -2,980 -5,460 -5.66%
NP 15,653 11,061 45,397 21,552 8,808 -11,144 2,290 37.72%
-
NP to SH 13,251 9,496 33,332 16,771 9,326 -9,140 5,859 14.55%
-
Tax Rate 19.73% 18.54% 10.12% 14.19% 27.90% - 70.45% -
Total Cost 210,538 214,815 220,030 220,721 171,082 245,394 231,758 -1.58%
-
Net Worth 365,356 343,820 327,051 286,334 275,416 256,465 256,160 6.09%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div 5,453 2,728 2,725 - 1,636 - - -
Div Payout % 41.15% 28.74% 8.18% - 17.54% - - -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 365,356 343,820 327,051 286,334 275,416 256,465 256,160 6.09%
NOSH 272,654 272,873 272,542 272,699 272,690 272,835 272,511 0.00%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 6.92% 4.90% 17.10% 8.90% 4.90% -4.76% 0.98% -
ROE 3.63% 2.76% 10.19% 5.86% 3.39% -3.56% 2.29% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 82.96 82.78 97.39 88.84 65.97 85.86 85.89 -0.57%
EPS 4.86 3.48 12.23 6.15 3.42 -3.35 2.15 14.54%
DPS 2.00 1.00 1.00 0.00 0.60 0.00 0.00 -
NAPS 1.34 1.26 1.20 1.05 1.01 0.94 0.94 6.08%
Adjusted Per Share Value based on latest NOSH - 272,533
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 75.51 75.41 88.61 80.88 60.06 78.21 78.14 -0.56%
EPS 4.42 3.17 11.13 5.60 3.11 -3.05 1.96 14.50%
DPS 1.82 0.91 0.91 0.00 0.55 0.00 0.00 -
NAPS 1.2198 1.1479 1.0919 0.9559 0.9195 0.8562 0.8552 6.09%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 1.40 1.23 1.44 1.19 1.01 0.68 1.11 -
P/RPS 1.69 1.49 1.48 1.34 1.53 0.79 1.29 4.59%
P/EPS 28.81 35.34 11.77 19.35 29.53 -20.30 51.63 -9.25%
EY 3.47 2.83 8.49 5.17 3.39 -4.93 1.94 10.16%
DY 1.43 0.81 0.69 0.00 0.59 0.00 0.00 -
P/NAPS 1.04 0.98 1.20 1.13 1.00 0.72 1.18 -2.08%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 20/02/14 21/02/13 24/02/12 25/02/11 23/02/10 23/02/09 22/02/08 -
Price 1.46 1.15 1.40 1.38 1.12 0.85 1.01 -
P/RPS 1.76 1.39 1.44 1.55 1.70 0.99 1.18 6.88%
P/EPS 30.04 33.05 11.45 22.44 32.75 -25.37 46.98 -7.17%
EY 3.33 3.03 8.74 4.46 3.05 -3.94 2.13 7.72%
DY 1.37 0.87 0.71 0.00 0.54 0.00 0.00 -
P/NAPS 1.09 0.91 1.17 1.31 1.11 0.90 1.07 0.30%

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