[CHINWEL] QoQ Annualized Quarter Result on 31-Mar-2009 [#3]

Stock
[CHINWEL] CHIN WELL HOLDINGS BHD
Announcement Date
21-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Mar-2009 [#3]
Profit Trend
QoQ- 81.72%
YoY- -117.8%
Quarter Report
Latest QR
Upcoming QR
CHINWEL's Result
CHINWEL's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 359,780 348,688 367,818 392,505 468,500 587,360 499,598 -19.60%
PBT 24,434 34,332 8,558 1,764 -16,328 60,016 34,521 -20.52%
Tax -6,818 -9,420 -8,124 -8,122 -5,960 -21,912 -11,906 -30.97%
NP 17,616 24,912 434 -6,358 -22,288 38,104 22,615 -15.30%
-
NP to SH 18,652 25,696 2,800 -3,341 -18,280 33,760 27,068 -21.93%
-
Tax Rate 27.90% 27.44% 94.93% 460.43% - 36.51% 34.49% -
Total Cost 342,164 323,776 367,384 398,863 490,788 549,256 476,983 -19.81%
-
Net Worth 275,416 274,925 269,126 266,943 256,465 277,703 264,482 2.72%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 3,272 - - - - - - -
Div Payout % 17.54% - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 275,416 274,925 269,126 266,943 256,465 277,703 264,482 2.72%
NOSH 272,690 272,203 271,844 272,391 272,835 272,258 272,662 0.00%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 4.90% 7.14% 0.12% -1.62% -4.76% 6.49% 4.53% -
ROE 6.77% 9.35% 1.04% -1.25% -7.13% 12.16% 10.23% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 131.94 128.10 135.30 144.10 171.71 215.74 183.23 -19.61%
EPS 6.84 9.44 1.03 -1.23 -6.70 12.40 9.93 -21.95%
DPS 1.20 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.01 1.01 0.99 0.98 0.94 1.02 0.97 2.72%
Adjusted Per Share Value based on latest NOSH - 273,004
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 120.11 116.41 122.80 131.04 156.41 196.09 166.79 -19.61%
EPS 6.23 8.58 0.93 -1.12 -6.10 11.27 9.04 -21.92%
DPS 1.09 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9195 0.9178 0.8985 0.8912 0.8562 0.9271 0.883 2.72%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 1.01 1.07 1.17 0.80 0.68 1.05 1.08 -
P/RPS 0.77 0.84 0.86 0.56 0.40 0.49 0.59 19.36%
P/EPS 14.77 11.33 113.59 -65.22 -10.15 8.47 10.88 22.53%
EY 6.77 8.82 0.88 -1.53 -9.85 11.81 9.19 -18.38%
DY 1.19 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 1.06 1.18 0.82 0.72 1.03 1.11 -6.70%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 23/02/10 25/11/09 26/08/09 21/05/09 23/02/09 21/11/08 22/08/08 -
Price 1.12 0.98 1.11 1.18 0.85 0.75 1.05 -
P/RPS 0.85 0.77 0.82 0.82 0.50 0.35 0.57 30.43%
P/EPS 16.37 10.38 107.77 -96.20 -12.69 6.05 10.58 33.66%
EY 6.11 9.63 0.93 -1.04 -7.88 16.53 9.45 -25.16%
DY 1.07 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 0.97 1.12 1.20 0.90 0.74 1.08 1.83%

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