[CHINWEL] YoY TTM Result on 31-Mar-2012 [#3]

Stock
[CHINWEL] CHIN WELL HOLDINGS BHD
Announcement Date
24-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Mar-2012 [#3]
Profit Trend
QoQ- 0.41%
YoY- 132.66%
Quarter Report
Latest QR
Upcoming QR
CHINWEL's Result
CHINWEL's Financial Summary
View:
Show?
TTM Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 501,274 477,998 459,215 532,095 471,985 358,185 437,358 2.29%
PBT 66,586 42,129 32,124 76,665 34,803 25,373 18,606 23.66%
Tax -9,557 -7,992 -5,573 -8,892 -4,131 -7,192 -10,507 -1.56%
NP 57,029 34,137 26,551 67,773 30,672 18,181 8,099 38.42%
-
NP to SH 43,711 28,284 22,672 52,293 22,476 19,201 10,765 26.29%
-
Tax Rate 14.35% 18.97% 17.35% 11.60% 11.87% 28.35% 56.47% -
Total Cost 444,245 443,861 432,664 464,322 441,313 340,004 429,259 0.57%
-
Net Worth 402,982 365,753 349,057 333,201 282,999 274,683 267,544 7.06%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div 13,160 10,902 6,819 2,723 8,171 4,362 8,175 8.25%
Div Payout % 30.11% 38.55% 30.08% 5.21% 36.36% 22.72% 75.94% -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 402,982 365,753 349,057 333,201 282,999 274,683 267,544 7.06%
NOSH 277,918 272,950 272,701 273,116 272,115 271,964 273,004 0.29%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 11.38% 7.14% 5.78% 12.74% 6.50% 5.08% 1.85% -
ROE 10.85% 7.73% 6.50% 15.69% 7.94% 6.99% 4.02% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 180.37 175.12 168.39 194.82 173.45 131.70 160.20 1.99%
EPS 15.73 10.36 8.31 19.15 8.26 7.06 3.94 25.93%
DPS 4.83 4.00 2.50 1.00 3.00 1.60 3.00 8.25%
NAPS 1.45 1.34 1.28 1.22 1.04 1.01 0.98 6.74%
Adjusted Per Share Value based on latest NOSH - 273,116
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 167.35 159.58 153.31 177.64 157.57 119.58 146.01 2.29%
EPS 14.59 9.44 7.57 17.46 7.50 6.41 3.59 26.31%
DPS 4.39 3.64 2.28 0.91 2.73 1.46 2.73 8.23%
NAPS 1.3454 1.2211 1.1653 1.1124 0.9448 0.917 0.8932 7.06%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 1.47 1.45 1.13 1.37 1.36 1.02 0.80 -
P/RPS 0.82 0.83 0.67 0.70 0.78 0.77 0.50 8.59%
P/EPS 9.35 13.99 13.59 7.16 16.47 14.45 20.29 -12.10%
EY 10.70 7.15 7.36 13.98 6.07 6.92 4.93 13.77%
DY 3.29 2.76 2.21 0.73 2.21 1.57 3.75 -2.15%
P/NAPS 1.01 1.08 0.88 1.12 1.31 1.01 0.82 3.53%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 21/05/15 22/05/14 30/05/13 24/05/12 26/05/11 25/05/10 21/05/09 -
Price 1.64 1.46 1.05 1.29 1.55 1.00 1.18 -
P/RPS 0.91 0.83 0.62 0.66 0.89 0.76 0.74 3.50%
P/EPS 10.43 14.09 12.63 6.74 18.77 14.16 29.93 -16.10%
EY 9.59 7.10 7.92 14.84 5.33 7.06 3.34 19.20%
DY 2.95 2.74 2.38 0.78 1.94 1.60 2.54 2.52%
P/NAPS 1.13 1.09 0.82 1.06 1.49 0.99 1.20 -0.99%

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