[CHINWEL] YoY TTM Result on 31-Dec-2009 [#2]

Stock
[CHINWEL] CHIN WELL HOLDINGS BHD
Announcement Date
23-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- 2612.5%
YoY- 72.21%
Quarter Report
Latest QR
Upcoming QR
CHINWEL's Result
CHINWEL's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 462,030 524,736 466,416 313,458 499,800 445,996 327,829 5.88%
PBT 33,524 76,452 31,846 28,939 19,014 13,266 14,714 14.69%
Tax -5,291 -8,350 -5,135 -8,553 -9,553 -5,933 -7,273 -5.15%
NP 28,233 68,102 26,711 20,386 9,461 7,333 7,441 24.86%
-
NP to SH 23,799 52,081 21,385 21,266 12,349 14,000 11,506 12.86%
-
Tax Rate 15.78% 10.92% 16.12% 29.56% 50.24% 44.72% 49.43% -
Total Cost 433,797 456,634 439,705 293,072 490,339 438,663 320,388 5.17%
-
Net Worth 343,577 326,787 286,159 276,511 256,204 254,399 255,648 5.04%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 6,819 8,165 5,449 1,642 8,175 8,194 8,155 -2.93%
Div Payout % 28.65% 15.68% 25.48% 7.72% 66.20% 58.53% 70.88% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 343,577 326,787 286,159 276,511 256,204 254,399 255,648 5.04%
NOSH 272,680 272,322 272,533 273,773 272,558 270,638 271,966 0.04%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 6.11% 12.98% 5.73% 6.50% 1.89% 1.64% 2.27% -
ROE 6.93% 15.94% 7.47% 7.69% 4.82% 5.50% 4.50% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 169.44 192.69 171.14 114.50 183.37 164.79 120.54 5.83%
EPS 8.73 19.12 7.85 7.77 4.53 5.17 4.23 12.82%
DPS 2.50 3.00 2.00 0.60 3.00 3.00 3.00 -2.99%
NAPS 1.26 1.20 1.05 1.01 0.94 0.94 0.94 4.99%
Adjusted Per Share Value based on latest NOSH - 273,773
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 161.08 182.94 162.61 109.28 174.25 155.49 114.29 5.88%
EPS 8.30 18.16 7.46 7.41 4.31 4.88 4.01 12.87%
DPS 2.38 2.85 1.90 0.57 2.85 2.86 2.84 -2.89%
NAPS 1.1978 1.1393 0.9977 0.964 0.8932 0.8869 0.8913 5.04%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 1.23 1.44 1.19 1.01 0.68 1.11 1.29 -
P/RPS 0.73 0.75 0.70 0.88 0.37 0.67 1.07 -6.16%
P/EPS 14.09 7.53 15.17 13.00 15.01 21.46 30.49 -12.06%
EY 7.10 13.28 6.59 7.69 6.66 4.66 3.28 13.72%
DY 2.03 2.08 1.68 0.59 4.41 2.70 2.33 -2.26%
P/NAPS 0.98 1.20 1.13 1.00 0.72 1.18 1.37 -5.42%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 21/02/13 24/02/12 25/02/11 23/02/10 23/02/09 22/02/08 22/02/07 -
Price 1.15 1.40 1.38 1.12 0.85 1.01 1.69 -
P/RPS 0.68 0.73 0.81 0.98 0.46 0.61 1.40 -11.32%
P/EPS 13.18 7.32 17.59 14.42 18.76 19.52 39.95 -16.86%
EY 7.59 13.66 5.69 6.94 5.33 5.12 2.50 20.31%
DY 2.17 2.14 1.45 0.54 3.53 2.97 1.78 3.35%
P/NAPS 0.91 1.17 1.31 1.11 0.90 1.07 1.80 -10.73%

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