[CHINWEL] YoY Quarter Result on 30-Jun-2013 [#4]

Stock
[CHINWEL] CHIN WELL HOLDINGS BHD
Announcement Date
22-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Jun-2013 [#4]
Profit Trend
QoQ- 66.68%
YoY- -6.19%
Quarter Report
Latest QR
Upcoming QR
CHINWEL's Result
CHINWEL's Financial Summary
View:
Show?
Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 133,345 129,533 128,387 121,044 118,370 148,884 119,287 1.87%
PBT 17,992 14,354 23,793 11,325 10,855 17,065 808 67.65%
Tax -2,300 -1,859 -3,722 -1,752 -1,485 -2,491 181 -
NP 15,692 12,495 20,071 9,573 9,370 14,574 989 58.45%
-
NP to SH 15,692 12,495 15,471 7,909 8,431 13,089 45 165.06%
-
Tax Rate 12.78% 12.95% 15.64% 15.47% 13.68% 14.60% -22.40% -
Total Cost 117,653 117,038 108,316 111,471 109,000 134,310 118,298 -0.09%
-
Net Worth 494,086 425,034 272,423 354,437 341,059 291,585 236,666 13.03%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 13,475 10,880 7,709 5,452 4,092 - - -
Div Payout % 85.87% 87.08% 49.83% 68.95% 48.54% - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 494,086 425,034 272,423 354,437 341,059 291,585 236,666 13.03%
NOSH 299,446 283,356 272,423 272,644 272,847 272,510 236,666 3.99%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 11.77% 9.65% 15.63% 7.91% 7.92% 9.79% 0.83% -
ROE 3.18% 2.94% 5.68% 2.23% 2.47% 4.49% 0.02% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 44.53 45.71 47.13 44.40 43.38 54.63 50.40 -2.04%
EPS 5.24 4.41 5.68 2.90 3.09 4.80 0.02 152.74%
DPS 4.50 3.84 2.83 2.00 1.50 0.00 0.00 -
NAPS 1.65 1.50 1.00 1.30 1.25 1.07 1.00 8.69%
Adjusted Per Share Value based on latest NOSH - 272,644
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 46.49 45.16 44.76 42.20 41.27 51.91 41.59 1.87%
EPS 5.47 4.36 5.39 2.76 2.94 4.56 0.02 154.55%
DPS 4.70 3.79 2.69 1.90 1.43 0.00 0.00 -
NAPS 1.7226 1.4818 0.9498 1.2357 1.1891 1.0166 0.8251 13.03%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 1.45 1.54 1.34 1.07 1.35 1.51 1.05 -
P/RPS 3.26 3.37 2.84 2.41 3.11 2.76 2.08 7.76%
P/EPS 27.67 34.92 23.60 36.89 43.69 31.44 5,522.22 -58.60%
EY 3.61 2.86 4.24 2.71 2.29 3.18 0.02 137.53%
DY 3.10 2.49 2.11 1.87 1.11 0.00 0.00 -
P/NAPS 0.88 1.03 1.34 0.82 1.08 1.41 1.05 -2.89%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 25/08/16 27/08/15 21/08/14 22/08/13 28/08/12 24/08/11 25/08/10 -
Price 1.51 1.39 1.55 1.24 1.25 1.36 1.12 -
P/RPS 3.39 3.04 3.29 2.79 2.88 2.49 2.22 7.30%
P/EPS 28.81 31.52 27.29 42.75 40.45 28.31 5,890.37 -58.76%
EY 3.47 3.17 3.66 2.34 2.47 3.53 0.02 135.98%
DY 2.98 2.76 1.83 1.61 1.20 0.00 0.00 -
P/NAPS 0.92 0.93 1.55 0.95 1.00 1.27 1.12 -3.22%

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