[CHINWEL] QoQ Cumulative Quarter Result on 30-Jun-2009 [#4]

Stock
[CHINWEL] CHIN WELL HOLDINGS BHD
Announcement Date
26-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Jun-2009 [#4]
Profit Trend
QoQ- 211.73%
YoY- -89.66%
Quarter Report
Latest QR
Upcoming QR
CHINWEL's Result
CHINWEL's Financial Summary
View:
Show?
Cumulative Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 284,746 179,890 87,172 367,818 294,379 234,250 146,840 55.56%
PBT 18,138 12,217 8,583 8,558 1,323 -8,164 15,004 13.49%
Tax -5,160 -3,409 -2,355 -8,124 -6,092 -2,980 -5,478 -3.91%
NP 12,978 8,808 6,228 434 -4,769 -11,144 9,526 22.91%
-
NP to SH 13,895 9,326 6,424 2,800 -2,506 -9,140 8,440 39.46%
-
Tax Rate 28.45% 27.90% 27.44% 94.93% 460.47% - 36.51% -
Total Cost 271,768 171,082 80,944 367,384 299,148 245,394 137,314 57.70%
-
Net Worth 275,175 275,416 274,925 269,126 266,943 256,465 277,703 -0.60%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div 4,359 1,636 - - - - - -
Div Payout % 31.37% 17.54% - - - - - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 275,175 275,416 274,925 269,126 266,943 256,465 277,703 -0.60%
NOSH 272,450 272,690 272,203 271,844 272,391 272,835 272,258 0.04%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 4.56% 4.90% 7.14% 0.12% -1.62% -4.76% 6.49% -
ROE 5.05% 3.39% 2.34% 1.04% -0.94% -3.56% 3.04% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 104.51 65.97 32.02 135.30 108.07 85.86 53.93 55.49%
EPS 5.10 3.42 2.36 1.03 -0.92 -3.35 3.10 39.40%
DPS 1.60 0.60 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.01 1.01 1.01 0.99 0.98 0.94 1.02 -0.65%
Adjusted Per Share Value based on latest NOSH - 272,102
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 99.27 62.72 30.39 128.23 102.63 81.67 51.19 55.57%
EPS 4.84 3.25 2.24 0.98 -0.87 -3.19 2.94 39.46%
DPS 1.52 0.57 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9594 0.9602 0.9585 0.9383 0.9307 0.8941 0.9682 -0.60%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 1.02 1.01 1.07 1.17 0.80 0.68 1.05 -
P/RPS 0.98 1.53 3.34 0.86 0.74 0.79 1.95 -36.81%
P/EPS 20.00 29.53 45.34 113.59 -86.96 -20.30 33.87 -29.63%
EY 5.00 3.39 2.21 0.88 -1.15 -4.93 2.95 42.20%
DY 1.57 0.59 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 1.00 1.06 1.18 0.82 0.72 1.03 -1.29%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 25/05/10 23/02/10 25/11/09 26/08/09 21/05/09 23/02/09 21/11/08 -
Price 1.00 1.12 0.98 1.11 1.18 0.85 0.75 -
P/RPS 0.96 1.70 3.06 0.82 1.09 0.99 1.39 -21.88%
P/EPS 19.61 32.75 41.53 107.77 -128.26 -25.37 24.19 -13.06%
EY 5.10 3.05 2.41 0.93 -0.78 -3.94 4.13 15.11%
DY 1.60 0.54 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 1.11 0.97 1.12 1.20 0.90 0.74 21.43%

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