[CHINWEL] YoY Cumulative Quarter Result on 31-Mar-2013 [#3]

Stock
[CHINWEL] CHIN WELL HOLDINGS BHD
Announcement Date
30-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Mar-2013 [#3]
Profit Trend
QoQ- 49.97%
YoY- -63.67%
Quarter Report
Latest QR
Upcoming QR
CHINWEL's Result
CHINWEL's Financial Summary
View:
Show?
Cumulative Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 374,789 372,887 356,954 340,845 383,211 352,698 284,746 4.68%
PBT 56,809 42,793 30,804 21,269 59,600 33,995 18,138 20.93%
Tax -9,132 -5,835 -6,240 -4,088 -6,401 -4,312 -5,160 9.97%
NP 47,677 36,958 24,564 17,181 53,199 29,683 12,978 24.19%
-
NP to SH 47,677 28,240 20,375 14,241 39,204 22,431 13,895 22.78%
-
Tax Rate 16.07% 13.64% 20.26% 19.22% 10.74% 12.68% 28.45% -
Total Cost 327,112 335,929 332,390 323,664 330,012 323,015 271,768 3.13%
-
Net Worth 476,171 403,031 365,006 348,536 332,606 283,453 275,175 9.56%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div 11,979 5,559 54 2,722 2,726 8,176 4,359 18.33%
Div Payout % 25.13% 19.69% 0.27% 19.12% 6.95% 36.45% 31.37% -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 476,171 403,031 365,006 348,536 332,606 283,453 275,175 9.56%
NOSH 299,478 277,952 272,393 272,294 272,628 272,551 272,450 1.58%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 12.72% 9.91% 6.88% 5.04% 13.88% 8.42% 4.56% -
ROE 10.01% 7.01% 5.58% 4.09% 11.79% 7.91% 5.05% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 125.15 134.15 131.04 125.18 140.56 129.41 104.51 3.04%
EPS 15.92 10.16 7.48 5.23 14.38 8.23 5.10 20.87%
DPS 4.00 2.00 0.02 1.00 1.00 3.00 1.60 16.48%
NAPS 1.59 1.45 1.34 1.28 1.22 1.04 1.01 7.84%
Adjusted Per Share Value based on latest NOSH - 272,701
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 125.12 124.49 119.17 113.79 127.94 117.75 95.06 4.68%
EPS 15.92 9.43 6.80 4.75 13.09 7.49 4.64 22.78%
DPS 4.00 1.86 0.02 0.91 0.91 2.73 1.46 18.27%
NAPS 1.5897 1.3455 1.2186 1.1636 1.1104 0.9463 0.9187 9.56%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 1.68 1.47 1.45 1.13 1.37 1.36 1.02 -
P/RPS 1.34 1.10 1.11 0.90 0.97 1.05 0.98 5.34%
P/EPS 10.55 14.47 19.39 21.61 9.53 16.52 20.00 -10.10%
EY 9.48 6.91 5.16 4.63 10.50 6.05 5.00 11.24%
DY 2.38 1.36 0.01 0.88 0.73 2.21 1.57 7.17%
P/NAPS 1.06 1.01 1.08 0.88 1.12 1.31 1.01 0.80%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 26/05/16 21/05/15 22/05/14 30/05/13 24/05/12 26/05/11 25/05/10 -
Price 1.67 1.64 1.46 1.05 1.29 1.55 1.00 -
P/RPS 1.33 1.22 1.11 0.84 0.92 1.20 0.96 5.57%
P/EPS 10.49 16.14 19.52 20.08 8.97 18.83 19.61 -9.89%
EY 9.53 6.20 5.12 4.98 11.15 5.31 5.10 10.97%
DY 2.40 1.22 0.01 0.95 0.78 1.94 1.60 6.98%
P/NAPS 1.05 1.13 1.09 0.82 1.06 1.49 0.99 0.98%

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