[CHINWEL] YoY Cumulative Quarter Result on 31-Dec-2012 [#2]

Stock
[CHINWEL] CHIN WELL HOLDINGS BHD
Announcement Date
21-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Dec-2012 [#2]
Profit Trend
QoQ- 125.77%
YoY- -71.51%
Quarter Report
Latest QR
Upcoming QR
CHINWEL's Result
CHINWEL's Financial Summary
View:
Show?
Cumulative Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 263,552 253,252 226,191 225,876 265,427 242,273 179,890 6.56%
PBT 43,268 28,307 19,500 13,578 50,509 25,117 12,217 23.45%
Tax -6,416 -3,393 -3,847 -2,517 -5,112 -3,565 -3,409 11.10%
NP 36,852 24,914 15,653 11,061 45,397 21,552 8,808 26.92%
-
NP to SH 36,852 17,290 13,251 9,496 33,332 16,771 9,326 25.72%
-
Tax Rate 14.83% 11.99% 19.73% 18.54% 10.12% 14.19% 27.90% -
Total Cost 226,700 228,338 210,538 214,815 220,030 220,721 171,082 4.80%
-
Net Worth 494,356 398,160 365,356 343,820 327,051 286,334 275,416 10.23%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 11,984 5,454 5,453 2,728 2,725 - 1,636 39.33%
Div Payout % 32.52% 31.55% 41.15% 28.74% 8.18% - 17.54% -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 494,356 398,160 365,356 343,820 327,051 286,334 275,416 10.23%
NOSH 299,609 272,712 272,654 272,873 272,542 272,699 272,690 1.58%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 13.98% 9.84% 6.92% 4.90% 17.10% 8.90% 4.90% -
ROE 7.45% 4.34% 3.63% 2.76% 10.19% 5.86% 3.39% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 87.97 92.86 82.96 82.78 97.39 88.84 65.97 4.91%
EPS 12.30 6.34 4.86 3.48 12.23 6.15 3.42 23.76%
DPS 4.00 2.00 2.00 1.00 1.00 0.00 0.60 37.16%
NAPS 1.65 1.46 1.34 1.26 1.20 1.05 1.01 8.52%
Adjusted Per Share Value based on latest NOSH - 272,680
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 91.88 88.29 78.86 78.75 92.54 84.47 62.72 6.56%
EPS 12.85 6.03 4.62 3.31 11.62 5.85 3.25 25.73%
DPS 4.18 1.90 1.90 0.95 0.95 0.00 0.57 39.36%
NAPS 1.7235 1.3881 1.2738 1.1987 1.1402 0.9983 0.9602 10.23%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 2.10 1.43 1.40 1.23 1.44 1.19 1.01 -
P/RPS 2.39 1.54 1.69 1.49 1.48 1.34 1.53 7.71%
P/EPS 17.07 22.56 28.81 35.34 11.77 19.35 29.53 -8.72%
EY 5.86 4.43 3.47 2.83 8.49 5.17 3.39 9.54%
DY 1.90 1.40 1.43 0.81 0.69 0.00 0.59 21.50%
P/NAPS 1.27 0.98 1.04 0.98 1.20 1.13 1.00 4.06%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 26/02/16 26/02/15 20/02/14 21/02/13 24/02/12 25/02/11 23/02/10 -
Price 1.81 1.50 1.46 1.15 1.40 1.38 1.12 -
P/RPS 2.06 1.62 1.76 1.39 1.44 1.55 1.70 3.25%
P/EPS 14.72 23.66 30.04 33.05 11.45 22.44 32.75 -12.47%
EY 6.80 4.23 3.33 3.03 8.74 4.46 3.05 14.29%
DY 2.21 1.33 1.37 0.87 0.71 0.00 0.54 26.46%
P/NAPS 1.10 1.03 1.09 0.91 1.17 1.31 1.11 -0.15%

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