[CHINWEL] QoQ Cumulative Quarter Result on 30-Jun-2010 [#4]

Stock
[CHINWEL] CHIN WELL HOLDINGS BHD
Announcement Date
25-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Jun-2010 [#4]
Profit Trend
QoQ- 0.32%
YoY- 397.86%
Quarter Report
Latest QR
Upcoming QR
CHINWEL's Result
CHINWEL's Financial Summary
View:
Show?
Cumulative Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 352,698 242,273 114,691 404,033 284,746 179,890 87,172 154.12%
PBT 33,995 25,117 9,394 18,946 18,138 12,217 8,583 150.54%
Tax -4,312 -3,565 -1,657 -4,979 -5,160 -3,409 -2,355 49.72%
NP 29,683 21,552 7,737 13,967 12,978 8,808 6,228 183.47%
-
NP to SH 22,431 16,771 6,551 13,940 13,895 9,326 6,424 130.33%
-
Tax Rate 12.68% 14.19% 17.64% 26.28% 28.45% 27.90% 27.44% -
Total Cost 323,015 220,721 106,954 390,066 271,768 171,082 80,944 151.80%
-
Net Worth 283,453 286,334 275,687 272,773 275,175 275,416 274,925 2.05%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div 8,176 - 2,729 4,364 4,359 1,636 - -
Div Payout % 36.45% - 41.67% 31.31% 31.37% 17.54% - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 283,453 286,334 275,687 272,773 275,175 275,416 274,925 2.05%
NOSH 272,551 272,699 272,958 272,773 272,450 272,690 272,203 0.08%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 8.42% 8.90% 6.75% 3.46% 4.56% 4.90% 7.14% -
ROE 7.91% 5.86% 2.38% 5.11% 5.05% 3.39% 2.34% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 129.41 88.84 42.02 148.12 104.51 65.97 32.02 153.94%
EPS 8.23 6.15 2.40 5.11 5.10 3.42 2.36 130.13%
DPS 3.00 0.00 1.00 1.60 1.60 0.60 0.00 -
NAPS 1.04 1.05 1.01 1.00 1.01 1.01 1.01 1.97%
Adjusted Per Share Value based on latest NOSH - 236,666
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 117.75 80.88 38.29 134.89 95.06 60.06 29.10 154.14%
EPS 7.49 5.60 2.19 4.65 4.64 3.11 2.14 130.69%
DPS 2.73 0.00 0.91 1.46 1.46 0.55 0.00 -
NAPS 0.9463 0.9559 0.9204 0.9107 0.9187 0.9195 0.9178 2.06%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 1.36 1.19 1.10 1.05 1.02 1.01 1.07 -
P/RPS 1.05 1.34 2.62 0.71 0.98 1.53 3.34 -53.79%
P/EPS 16.52 19.35 45.83 20.55 20.00 29.53 45.34 -49.01%
EY 6.05 5.17 2.18 4.87 5.00 3.39 2.21 95.81%
DY 2.21 0.00 0.91 1.52 1.57 0.59 0.00 -
P/NAPS 1.31 1.13 1.09 1.05 1.01 1.00 1.06 15.17%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 26/05/11 25/02/11 23/11/10 25/08/10 25/05/10 23/02/10 25/11/09 -
Price 1.55 1.38 1.17 1.12 1.00 1.12 0.98 -
P/RPS 1.20 1.55 2.78 0.76 0.96 1.70 3.06 -46.45%
P/EPS 18.83 22.44 48.75 21.92 19.61 32.75 41.53 -41.00%
EY 5.31 4.46 2.05 4.56 5.10 3.05 2.41 69.40%
DY 1.94 0.00 0.85 1.43 1.60 0.54 0.00 -
P/NAPS 1.49 1.31 1.16 1.12 0.99 1.11 0.97 33.16%

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