[CHINWEL] YoY TTM Result on 30-Sep-2013 [#1]

Stock
[CHINWEL] CHIN WELL HOLDINGS BHD
Announcement Date
21-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Sep-2013 [#1]
Profit Trend
QoQ- 9.1%
YoY- -31.03%
Quarter Report
Latest QR
Upcoming QR
CHINWEL's Result
CHINWEL's Financial Summary
View:
Show?
TTM Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 480,816 515,530 506,533 453,307 482,171 521,208 431,552 1.81%
PBT 68,180 63,972 60,567 35,178 51,092 67,477 19,757 22.90%
Tax -10,128 -9,839 -9,597 -6,365 -7,289 -7,085 -4,281 15.41%
NP 58,052 54,133 50,970 28,813 43,803 60,392 15,476 24.62%
-
NP to SH 58,052 49,965 38,575 24,165 35,039 45,771 14,067 26.62%
-
Tax Rate 14.85% 15.38% 15.85% 18.09% 14.27% 10.50% 21.67% -
Total Cost 422,764 461,397 455,563 424,494 438,368 460,816 416,076 0.26%
-
Net Worth 503,725 485,199 384,740 357,434 341,396 310,442 275,687 10.55%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 25,463 16,331 13,159 8,179 6,815 5,442 7,091 23.72%
Div Payout % 43.86% 32.69% 34.11% 33.85% 19.45% 11.89% 50.41% -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 503,725 485,199 384,740 357,434 341,396 310,442 275,687 10.55%
NOSH 299,836 299,533 272,865 272,850 273,116 272,317 272,958 1.57%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 12.07% 10.50% 10.06% 6.36% 9.08% 11.59% 3.59% -
ROE 11.52% 10.30% 10.03% 6.76% 10.26% 14.74% 5.10% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 160.36 172.13 185.63 166.14 176.54 191.40 158.10 0.23%
EPS 19.36 16.68 14.14 8.86 12.83 16.81 5.15 24.67%
DPS 8.50 5.45 4.83 3.00 2.50 2.00 2.60 21.80%
NAPS 1.68 1.62 1.41 1.31 1.25 1.14 1.01 8.84%
Adjusted Per Share Value based on latest NOSH - 272,850
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 160.52 172.11 169.11 151.34 160.97 174.01 144.07 1.81%
EPS 19.38 16.68 12.88 8.07 11.70 15.28 4.70 26.60%
DPS 8.50 5.45 4.39 2.73 2.28 1.82 2.37 23.69%
NAPS 1.6817 1.6199 1.2845 1.1933 1.1398 1.0364 0.9204 10.55%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 1.76 1.40 1.60 1.25 1.28 1.36 1.10 -
P/RPS 1.10 0.81 0.86 0.75 0.73 0.71 0.70 7.81%
P/EPS 9.09 8.39 11.32 14.11 9.98 8.09 21.34 -13.24%
EY 11.00 11.92 8.84 7.09 10.02 12.36 4.69 15.25%
DY 4.83 3.89 3.02 2.40 1.95 1.47 2.36 12.66%
P/NAPS 1.05 0.86 1.13 0.95 1.02 1.19 1.09 -0.62%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 22/11/16 26/11/15 20/11/14 21/11/13 22/11/12 23/11/11 23/11/10 -
Price 1.56 1.69 1.66 1.30 1.19 1.42 1.17 -
P/RPS 0.97 0.98 0.89 0.78 0.67 0.74 0.74 4.60%
P/EPS 8.06 10.13 11.74 14.68 9.28 8.45 22.70 -15.83%
EY 12.41 9.87 8.52 6.81 10.78 11.84 4.40 18.84%
DY 5.45 3.23 2.91 2.31 2.10 1.41 2.22 16.13%
P/NAPS 0.93 1.04 1.18 0.99 0.95 1.25 1.16 -3.61%

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