[CHINWEL] QoQ Annualized Quarter Result on 30-Sep-2009 [#1]

Stock
[CHINWEL] CHIN WELL HOLDINGS BHD
Announcement Date
25-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Sep-2009 [#1]
Profit Trend
QoQ- 817.71%
YoY- -23.89%
Quarter Report
Latest QR
Upcoming QR
CHINWEL's Result
CHINWEL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 404,033 379,661 359,780 348,688 367,818 392,505 468,500 -9.42%
PBT 18,946 24,184 24,434 34,332 8,558 1,764 -16,328 -
Tax -4,979 -6,880 -6,818 -9,420 -8,124 -8,122 -5,960 -11.32%
NP 13,967 17,304 17,616 24,912 434 -6,358 -22,288 -
-
NP to SH 13,940 18,526 18,652 25,696 2,800 -3,341 -18,280 -
-
Tax Rate 26.28% 28.45% 27.90% 27.44% 94.93% 460.43% - -
Total Cost 390,066 362,357 342,164 323,776 367,384 398,863 490,788 -14.23%
-
Net Worth 272,773 275,175 275,416 274,925 269,126 266,943 256,465 4.20%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 4,364 5,812 3,272 - - - - -
Div Payout % 31.31% 31.37% 17.54% - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 272,773 275,175 275,416 274,925 269,126 266,943 256,465 4.20%
NOSH 272,773 272,450 272,690 272,203 271,844 272,391 272,835 -0.01%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 3.46% 4.56% 4.90% 7.14% 0.12% -1.62% -4.76% -
ROE 5.11% 6.73% 6.77% 9.35% 1.04% -1.25% -7.13% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 148.12 139.35 131.94 128.10 135.30 144.10 171.71 -9.40%
EPS 5.11 6.80 6.84 9.44 1.03 -1.23 -6.70 -
DPS 1.60 2.13 1.20 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.01 1.01 1.01 0.99 0.98 0.94 4.22%
Adjusted Per Share Value based on latest NOSH - 272,203
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 134.89 126.75 120.11 116.41 122.80 131.04 156.41 -9.42%
EPS 4.65 6.19 6.23 8.58 0.93 -1.12 -6.10 -
DPS 1.46 1.94 1.09 0.00 0.00 0.00 0.00 -
NAPS 0.9107 0.9187 0.9195 0.9178 0.8985 0.8912 0.8562 4.21%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 1.05 1.02 1.01 1.07 1.17 0.80 0.68 -
P/RPS 0.71 0.73 0.77 0.84 0.86 0.56 0.40 46.75%
P/EPS 20.55 15.00 14.77 11.33 113.59 -65.22 -10.15 -
EY 4.87 6.67 6.77 8.82 0.88 -1.53 -9.85 -
DY 1.52 2.09 1.19 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 1.01 1.00 1.06 1.18 0.82 0.72 28.68%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 25/08/10 25/05/10 23/02/10 25/11/09 26/08/09 21/05/09 23/02/09 -
Price 1.12 1.00 1.12 0.98 1.11 1.18 0.85 -
P/RPS 0.76 0.72 0.85 0.77 0.82 0.82 0.50 32.30%
P/EPS 21.92 14.71 16.37 10.38 107.77 -96.20 -12.69 -
EY 4.56 6.80 6.11 9.63 0.93 -1.04 -7.88 -
DY 1.43 2.13 1.07 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 0.99 1.11 0.97 1.12 1.20 0.90 15.74%

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