[CHINWEL] YoY TTM Result on 31-Dec-2012 [#2]

Stock
[CHINWEL] CHIN WELL HOLDINGS BHD
Announcement Date
21-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Dec-2012 [#2]
Profit Trend
QoQ- -32.08%
YoY- -54.3%
Quarter Report
Latest QR
Upcoming QR
CHINWEL's Result
CHINWEL's Financial Summary
View:
Show?
TTM Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 512,720 512,402 462,204 462,030 524,736 466,416 313,458 8.54%
PBT 72,108 63,404 38,516 33,524 76,452 31,846 28,939 16.42%
Tax -10,717 -9,508 -7,170 -5,291 -8,350 -5,135 -8,553 3.82%
NP 61,391 53,896 31,346 28,233 68,102 26,711 20,386 20.15%
-
NP to SH 60,297 39,885 25,905 23,799 52,081 21,385 21,266 18.95%
-
Tax Rate 14.86% 15.00% 18.62% 15.78% 10.92% 16.12% 29.56% -
Total Cost 451,329 458,506 430,858 433,797 456,634 439,705 293,072 7.45%
-
Net Worth 494,523 397,921 365,124 343,577 326,787 286,159 276,511 10.16%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 22,869 13,160 10,902 6,819 8,165 5,449 1,642 55.08%
Div Payout % 37.93% 33.00% 42.09% 28.65% 15.68% 25.48% 7.72% -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 494,523 397,921 365,124 343,577 326,787 286,159 276,511 10.16%
NOSH 299,711 272,549 272,480 272,680 272,322 272,533 273,773 1.51%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 11.97% 10.52% 6.78% 6.11% 12.98% 5.73% 6.50% -
ROE 12.19% 10.02% 7.09% 6.93% 15.94% 7.47% 7.69% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 171.07 188.00 169.63 169.44 192.69 171.14 114.50 6.91%
EPS 20.12 14.63 9.51 8.73 19.12 7.85 7.77 17.17%
DPS 7.63 4.83 4.00 2.50 3.00 2.00 0.60 52.74%
NAPS 1.65 1.46 1.34 1.26 1.20 1.05 1.01 8.52%
Adjusted Per Share Value based on latest NOSH - 272,680
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 171.17 171.07 154.31 154.25 175.18 155.71 104.65 8.54%
EPS 20.13 13.32 8.65 7.95 17.39 7.14 7.10 18.95%
DPS 7.63 4.39 3.64 2.28 2.73 1.82 0.55 54.97%
NAPS 1.651 1.3285 1.219 1.147 1.091 0.9554 0.9231 10.17%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 2.10 1.43 1.40 1.23 1.44 1.19 1.01 -
P/RPS 1.23 0.76 0.83 0.73 0.75 0.70 0.88 5.73%
P/EPS 10.44 9.77 14.73 14.09 7.53 15.17 13.00 -3.58%
EY 9.58 10.23 6.79 7.10 13.28 6.59 7.69 3.72%
DY 3.63 3.38 2.86 2.03 2.08 1.68 0.59 35.34%
P/NAPS 1.27 0.98 1.04 0.98 1.20 1.13 1.00 4.06%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 26/02/16 26/02/15 20/02/14 21/02/13 24/02/12 25/02/11 23/02/10 -
Price 1.81 1.50 1.46 1.15 1.40 1.38 1.12 -
P/RPS 1.06 0.80 0.86 0.68 0.73 0.81 0.98 1.31%
P/EPS 9.00 10.25 15.36 13.18 7.32 17.59 14.42 -7.55%
EY 11.12 9.76 6.51 7.59 13.66 5.69 6.94 8.17%
DY 4.22 3.22 2.74 2.17 2.14 1.45 0.54 40.84%
P/NAPS 1.10 1.03 1.09 0.91 1.17 1.31 1.11 -0.15%

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