[CHINWEL] YoY 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- -308.29%
YoY- -1482.08%
Quarter Report
Latest QR
Upcoming QR
CHINWEL's Result
CHINWEL's Financial Summary
View:
Show?
Quarter Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 131,110 127,582 92,718 87,410 118,520 89,103 64,423 12.56%
PBT 24,698 15,723 3,634 -23,168 2,363 6,329 6,137 26.10%
Tax -3,173 -1,908 -1,054 2,498 -2,596 -2,207 -1,765 10.26%
NP 21,525 13,815 2,580 -20,670 -233 4,122 4,372 30.41%
-
NP to SH 16,530 10,220 2,902 -17,580 1,272 4,841 4,372 24.80%
-
Tax Rate 12.85% 12.14% 29.00% - 109.86% 34.87% 28.76% -
Total Cost 109,585 113,767 90,138 108,080 118,753 84,981 60,051 10.53%
-
Net Worth 326,787 286,159 276,511 256,204 254,399 255,648 283,120 2.41%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div 2,723 - 1,642 - - - - -
Div Payout % 16.47% - 56.60% - - - - -
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 326,787 286,159 276,511 256,204 254,399 255,648 283,120 2.41%
NOSH 272,322 272,533 273,773 272,558 270,638 271,966 271,552 0.04%
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 16.42% 10.83% 2.78% -23.65% -0.20% 4.63% 6.79% -
ROE 5.06% 3.57% 1.05% -6.86% 0.50% 1.89% 1.54% -
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 48.15 46.81 33.87 32.07 43.79 32.76 23.72 12.51%
EPS 6.07 3.75 1.06 -6.45 0.47 1.78 1.61 24.74%
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 43.77 42.59 30.95 29.18 39.57 29.75 21.51 12.56%
EPS 5.52 3.41 0.97 -5.87 0.42 1.62 1.46 24.80%
DPS 0.91 0.00 0.55 0.00 0.00 0.00 0.00 -
NAPS 1.091 0.9554 0.9231 0.8553 0.8493 0.8535 0.9452 2.41%
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 2.99 2.54 2.98 2.12 2.53 3.94 3.54 -2.77%
P/EPS 23.72 31.73 95.28 -10.54 236.17 72.47 52.17 -12.30%
EY 4.22 3.15 1.05 -9.49 0.42 1.38 1.92 14.01%
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 2.91 2.95 3.31 2.65 2.31 5.16 4.34 -6.44%
P/EPS 23.06 36.80 105.66 -13.18 214.89 94.94 63.98 -15.63%
EY 4.34 2.72 0.95 -7.59 0.47 1.05 1.56 18.58%
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