[CHINWEL] QoQ Annualized Quarter Result on 30-Sep-2011 [#1]

Announcement Date
23-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Sep-2011 [#1]
Profit Trend
QoQ- 89.21%
YoY- 156.48%
View:
Show?
Annualized Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 501,581 510,948 530,854 537,268 501,582 470,264 484,546 2.33%
PBT 70,455 79,466 101,018 103,244 51,060 45,326 50,234 25.32%
Tax -7,886 -8,534 -10,224 -7,756 -6,803 -5,749 -7,130 6.95%
NP 62,569 70,932 90,794 95,488 44,257 39,577 43,104 28.23%
-
NP to SH 47,635 52,272 66,664 67,208 35,520 29,908 33,542 26.37%
-
Tax Rate 11.19% 10.74% 10.12% 7.51% 13.32% 12.68% 14.19% -
Total Cost 439,012 440,016 440,060 441,780 457,325 430,686 441,442 -0.36%
-
Net Worth 340,639 332,606 327,051 310,442 291,613 283,453 286,334 12.28%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div 6,812 3,635 5,450 - 8,176 10,902 - -
Div Payout % 14.30% 6.95% 8.18% - 23.02% 36.45% - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 340,639 332,606 327,051 310,442 291,613 283,453 286,334 12.28%
NOSH 272,511 272,628 272,542 272,317 272,536 272,551 272,699 -0.04%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 12.47% 13.88% 17.10% 17.77% 8.82% 8.42% 8.90% -
ROE 13.98% 15.72% 20.38% 21.65% 12.18% 10.55% 11.71% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 184.06 187.42 194.78 197.29 184.04 172.54 177.69 2.37%
EPS 17.48 19.17 24.46 24.68 13.03 10.97 12.30 26.43%
DPS 2.50 1.33 2.00 0.00 3.00 4.00 0.00 -
NAPS 1.25 1.22 1.20 1.14 1.07 1.04 1.05 12.33%
Adjusted Per Share Value based on latest NOSH - 272,317
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 167.45 170.58 177.23 179.37 167.45 157.00 161.77 2.32%
EPS 15.90 17.45 22.26 22.44 11.86 9.98 11.20 26.34%
DPS 2.27 1.21 1.82 0.00 2.73 3.64 0.00 -
NAPS 1.1372 1.1104 1.0919 1.0364 0.9736 0.9463 0.9559 12.28%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 1.35 1.37 1.44 1.36 1.51 1.36 1.19 -
P/RPS 0.73 0.73 0.74 0.69 0.82 0.79 0.67 5.88%
P/EPS 7.72 7.15 5.89 5.51 11.59 12.39 9.67 -13.95%
EY 12.95 14.00 16.99 18.15 8.63 8.07 10.34 16.20%
DY 1.85 0.97 1.39 0.00 1.99 2.94 0.00 -
P/NAPS 1.08 1.12 1.20 1.19 1.41 1.31 1.13 -2.97%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 28/08/12 24/05/12 24/02/12 23/11/11 24/08/11 26/05/11 25/02/11 -
Price 1.25 1.29 1.40 1.42 1.36 1.55 1.38 -
P/RPS 0.68 0.69 0.72 0.72 0.74 0.90 0.78 -8.74%
P/EPS 7.15 6.73 5.72 5.75 10.43 14.13 11.22 -25.96%
EY 13.98 14.86 17.47 17.38 9.58 7.08 8.91 35.06%
DY 2.00 1.03 1.43 0.00 2.21 2.58 0.00 -
P/NAPS 1.00 1.06 1.17 1.25 1.27 1.49 1.31 -16.48%

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