[CHINWEL] YoY TTM 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- -60.42%
YoY- -11.79%
Quarter Report
Latest QR
Upcoming QR
CHINWEL's Result
CHINWEL's Financial Summary
View:
Show?
TTM Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 524,736 466,416 313,458 499,800 445,996 327,829 224,951 15.15%
PBT 76,452 31,846 28,939 19,014 13,266 14,714 28,350 17.97%
Tax -8,350 -5,135 -8,553 -9,553 -5,933 -7,273 -7,740 1.27%
NP 68,102 26,711 20,386 9,461 7,333 7,441 20,610 22.03%
-
NP to SH 52,081 21,385 21,266 12,349 14,000 11,506 20,610 16.69%
-
Tax Rate 10.92% 16.12% 29.56% 50.24% 44.72% 49.43% 27.30% -
Total Cost 456,634 439,705 293,072 490,339 438,663 320,388 204,341 14.33%
-
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 8,165 5,449 1,642 8,175 8,194 8,155 8,120 0.09%
Div Payout % 15.68% 25.48% 7.72% 66.20% 58.53% 70.88% 39.40% -
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 12.98% 5.73% 6.50% 1.89% 1.64% 2.27% 9.16% -
ROE 15.94% 7.47% 7.69% 4.82% 5.50% 4.50% 7.28% -
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 192.69 171.14 114.50 183.37 164.79 120.54 82.84 15.09%
EPS 19.12 7.85 7.77 4.53 5.17 4.23 7.59 16.63%
DPS 3.00 2.00 0.60 3.00 3.00 3.00 3.00 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 182.94 162.61 109.28 174.25 155.49 114.29 78.43 15.15%
EPS 18.16 7.46 7.41 4.31 4.88 4.01 7.19 16.69%
DPS 2.85 1.90 0.57 2.85 2.86 2.84 2.83 0.11%
NAPS 1.1393 0.9977 0.964 0.8932 0.8869 0.8913 0.9871 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 0.75 0.70 0.88 0.37 0.67 1.07 1.01 -4.83%
P/EPS 7.53 15.17 13.00 15.01 21.46 30.49 11.07 -6.21%
EY 13.28 6.59 7.69 6.66 4.66 3.28 9.04 6.61%
DY 2.08 1.68 0.59 4.41 2.70 2.33 3.57 -8.60%
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 - -
Price 1.40 1.38 1.12 0.85 1.01 1.69 0.00 -
P/RPS 0.73 0.81 0.98 0.46 0.61 1.40 0.00 -
P/EPS 7.32 17.59 14.42 18.76 19.52 39.95 0.00 -
EY 13.66 5.69 6.94 5.33 5.12 2.50 0.00 -
DY 2.14 1.45 0.54 3.53 2.97 1.78 0.00 -
P/NAPS 1.17 1.31 1.11 0.90 1.07 1.80 0.00 -

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