[CHINWEL] YoY TTM Result on 31-Mar-2014 [#3]

Stock
[CHINWEL] CHIN WELL HOLDINGS BHD
Announcement Date
22-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Mar-2014 [#3]
Profit Trend
QoQ- 9.18%
YoY- 24.75%
Quarter Report
Latest QR
Upcoming QR
CHINWEL's Result
CHINWEL's Financial Summary
View:
Show?
TTM Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 513,537 504,322 501,274 477,998 459,215 532,095 471,985 1.41%
PBT 69,024 71,163 66,586 42,129 32,124 76,665 34,803 12.07%
Tax -11,395 -10,991 -9,557 -7,992 -5,573 -8,892 -4,131 18.40%
NP 57,629 60,172 57,029 34,137 26,551 67,773 30,672 11.07%
-
NP to SH 57,629 60,172 43,711 28,284 22,672 52,293 22,476 16.97%
-
Tax Rate 16.51% 15.44% 14.35% 18.97% 17.35% 11.60% 11.87% -
Total Cost 455,908 444,150 444,245 443,861 432,664 464,322 441,313 0.54%
-
Net Worth 530,173 476,779 402,982 365,753 349,057 333,201 282,999 11.01%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div 23,958 22,869 13,160 10,902 6,819 2,723 8,171 19.61%
Div Payout % 41.57% 38.01% 30.11% 38.55% 30.08% 5.21% 36.36% -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 530,173 476,779 402,982 365,753 349,057 333,201 282,999 11.01%
NOSH 299,533 299,861 277,918 272,950 272,701 273,116 272,115 1.61%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 11.22% 11.93% 11.38% 7.14% 5.78% 12.74% 6.50% -
ROE 10.87% 12.62% 10.85% 7.73% 6.50% 15.69% 7.94% -
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 171.45 168.18 180.37 175.12 168.39 194.82 173.45 -0.19%
EPS 19.24 20.07 15.73 10.36 8.31 19.15 8.26 15.11%
DPS 8.00 7.63 4.83 4.00 2.50 1.00 3.00 17.74%
NAPS 1.77 1.59 1.45 1.34 1.28 1.22 1.04 9.25%
Adjusted Per Share Value based on latest NOSH - 272,950
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 179.04 175.82 174.76 166.65 160.10 185.51 164.55 1.41%
EPS 20.09 20.98 15.24 9.86 7.90 18.23 7.84 16.96%
DPS 8.35 7.97 4.59 3.80 2.38 0.95 2.85 19.60%
NAPS 1.8484 1.6622 1.4049 1.2751 1.2169 1.1617 0.9866 11.01%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 1.79 1.68 1.47 1.45 1.13 1.37 1.36 -
P/RPS 1.04 1.00 0.82 0.83 0.67 0.70 0.78 4.90%
P/EPS 9.30 8.37 9.35 13.99 13.59 7.16 16.47 -9.07%
EY 10.75 11.94 10.70 7.15 7.36 13.98 6.07 9.98%
DY 4.47 4.54 3.29 2.76 2.21 0.73 2.21 12.44%
P/NAPS 1.01 1.06 1.01 1.08 0.88 1.12 1.31 -4.23%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 25/05/17 26/05/16 21/05/15 22/05/14 30/05/13 24/05/12 26/05/11 -
Price 1.80 1.67 1.64 1.46 1.05 1.29 1.55 -
P/RPS 1.05 0.99 0.91 0.83 0.62 0.66 0.89 2.79%
P/EPS 9.36 8.32 10.43 14.09 12.63 6.74 18.77 -10.94%
EY 10.69 12.02 9.59 7.10 7.92 14.84 5.33 12.28%
DY 4.44 4.57 2.95 2.74 2.38 0.78 1.94 14.78%
P/NAPS 1.02 1.05 1.13 1.09 0.82 1.06 1.49 -6.11%

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