[CHINWEL] YoY TTM Result on 31-Mar-2013 [#3]

Stock
[CHINWEL] CHIN WELL HOLDINGS BHD
Announcement Date
30-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Mar-2013 [#3]
Profit Trend
QoQ- -4.74%
YoY- -56.64%
Quarter Report
Latest QR
Upcoming QR
CHINWEL's Result
CHINWEL's Financial Summary
View:
Show?
TTM Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 504,322 501,274 477,998 459,215 532,095 471,985 358,185 5.86%
PBT 71,163 66,586 42,129 32,124 76,665 34,803 25,373 18.73%
Tax -10,991 -9,557 -7,992 -5,573 -8,892 -4,131 -7,192 7.31%
NP 60,172 57,029 34,137 26,551 67,773 30,672 18,181 22.05%
-
NP to SH 60,172 43,711 28,284 22,672 52,293 22,476 19,201 20.94%
-
Tax Rate 15.44% 14.35% 18.97% 17.35% 11.60% 11.87% 28.35% -
Total Cost 444,150 444,245 443,861 432,664 464,322 441,313 340,004 4.54%
-
Net Worth 476,779 402,982 365,753 349,057 333,201 282,999 274,683 9.61%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div 22,869 13,160 10,902 6,819 2,723 8,171 4,362 31.77%
Div Payout % 38.01% 30.11% 38.55% 30.08% 5.21% 36.36% 22.72% -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 476,779 402,982 365,753 349,057 333,201 282,999 274,683 9.61%
NOSH 299,861 277,918 272,950 272,701 273,116 272,115 271,964 1.63%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 11.93% 11.38% 7.14% 5.78% 12.74% 6.50% 5.08% -
ROE 12.62% 10.85% 7.73% 6.50% 15.69% 7.94% 6.99% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 168.18 180.37 175.12 168.39 194.82 173.45 131.70 4.15%
EPS 20.07 15.73 10.36 8.31 19.15 8.26 7.06 19.00%
DPS 7.63 4.83 4.00 2.50 1.00 3.00 1.60 29.70%
NAPS 1.59 1.45 1.34 1.28 1.22 1.04 1.01 7.84%
Adjusted Per Share Value based on latest NOSH - 272,701
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 175.82 174.76 166.65 160.10 185.51 164.55 124.88 5.86%
EPS 20.98 15.24 9.86 7.90 18.23 7.84 6.69 20.96%
DPS 7.97 4.59 3.80 2.38 0.95 2.85 1.52 31.77%
NAPS 1.6622 1.4049 1.2751 1.2169 1.1617 0.9866 0.9576 9.61%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 1.68 1.47 1.45 1.13 1.37 1.36 1.02 -
P/RPS 1.00 0.82 0.83 0.67 0.70 0.78 0.77 4.44%
P/EPS 8.37 9.35 13.99 13.59 7.16 16.47 14.45 -8.69%
EY 11.94 10.70 7.15 7.36 13.98 6.07 6.92 9.50%
DY 4.54 3.29 2.76 2.21 0.73 2.21 1.57 19.34%
P/NAPS 1.06 1.01 1.08 0.88 1.12 1.31 1.01 0.80%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 26/05/16 21/05/15 22/05/14 30/05/13 24/05/12 26/05/11 25/05/10 -
Price 1.67 1.64 1.46 1.05 1.29 1.55 1.00 -
P/RPS 0.99 0.91 0.83 0.62 0.66 0.89 0.76 4.50%
P/EPS 8.32 10.43 14.09 12.63 6.74 18.77 14.16 -8.47%
EY 12.02 9.59 7.10 7.92 14.84 5.33 7.06 9.26%
DY 4.57 2.95 2.74 2.38 0.78 1.94 1.60 19.09%
P/NAPS 1.05 1.13 1.09 0.82 1.06 1.49 0.99 0.98%

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