[CHINWEL] QoQ Annualized Quarter Result on 31-Dec-2008 [#2]

Stock
[CHINWEL] CHIN WELL HOLDINGS BHD
Announcement Date
23-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Dec-2008 [#2]
Profit Trend
QoQ- -154.15%
YoY- -256.0%
Quarter Report
Latest QR
Upcoming QR
CHINWEL's Result
CHINWEL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 348,688 367,818 392,505 468,500 587,360 499,598 475,492 -18.66%
PBT 34,332 8,558 1,764 -16,328 60,016 34,521 23,526 28.62%
Tax -9,420 -8,124 -8,122 -5,960 -21,912 -11,906 -10,157 -4.89%
NP 24,912 434 -6,358 -22,288 38,104 22,615 13,369 51.37%
-
NP to SH 25,696 2,800 -3,341 -18,280 33,760 27,068 18,769 23.27%
-
Tax Rate 27.44% 94.93% 460.43% - 36.51% 34.49% 43.17% -
Total Cost 323,776 367,384 398,863 490,788 549,256 476,983 462,122 -21.09%
-
Net Worth 274,925 269,126 266,943 256,465 277,703 264,482 250,499 6.39%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 274,925 269,126 266,943 256,465 277,703 264,482 250,499 6.39%
NOSH 272,203 271,844 272,391 272,835 272,258 272,662 272,282 -0.01%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 7.14% 0.12% -1.62% -4.76% 6.49% 4.53% 2.81% -
ROE 9.35% 1.04% -1.25% -7.13% 12.16% 10.23% 7.49% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 128.10 135.30 144.10 171.71 215.74 183.23 174.63 -18.64%
EPS 9.44 1.03 -1.23 -6.70 12.40 9.93 6.89 23.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.01 0.99 0.98 0.94 1.02 0.97 0.92 6.41%
Adjusted Per Share Value based on latest NOSH - 272,558
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 116.41 122.80 131.04 156.41 196.09 166.79 158.74 -18.66%
EPS 8.58 0.93 -1.12 -6.10 11.27 9.04 6.27 23.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9178 0.8985 0.8912 0.8562 0.9271 0.883 0.8363 6.38%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 1.07 1.17 0.80 0.68 1.05 1.08 1.04 -
P/RPS 0.84 0.86 0.56 0.40 0.49 0.59 0.60 25.12%
P/EPS 11.33 113.59 -65.22 -10.15 8.47 10.88 15.09 -17.37%
EY 8.82 0.88 -1.53 -9.85 11.81 9.19 6.63 20.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 1.18 0.82 0.72 1.03 1.11 1.13 -4.16%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 25/11/09 26/08/09 21/05/09 23/02/09 21/11/08 22/08/08 22/05/08 -
Price 0.98 1.11 1.18 0.85 0.75 1.05 1.01 -
P/RPS 0.77 0.82 0.82 0.50 0.35 0.57 0.58 20.77%
P/EPS 10.38 107.77 -96.20 -12.69 6.05 10.58 14.65 -20.50%
EY 9.63 0.93 -1.04 -7.88 16.53 9.45 6.83 25.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 1.12 1.20 0.90 0.74 1.08 1.10 -8.03%

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