[CHINWEL] QoQ Cumulative Quarter Result on 30-Jun-2012 [#4]

Stock
[CHINWEL] CHIN WELL HOLDINGS BHD
Announcement Date
28-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Jun-2012 [#4]
Profit Trend
QoQ- 21.51%
YoY- 34.11%
Quarter Report
Latest QR
Upcoming QR
CHINWEL's Result
CHINWEL's Financial Summary
View:
Show?
Cumulative Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 340,845 225,876 114,907 501,581 383,211 265,427 134,317 85.93%
PBT 21,269 13,578 6,448 70,455 59,600 50,509 25,811 -12.09%
Tax -4,088 -2,517 -1,342 -7,886 -6,401 -5,112 -1,939 64.34%
NP 17,181 11,061 5,106 62,569 53,199 45,397 23,872 -19.67%
-
NP to SH 14,241 9,496 4,206 47,635 39,204 33,332 16,802 -10.42%
-
Tax Rate 19.22% 18.54% 20.81% 11.19% 10.74% 10.12% 7.51% -
Total Cost 323,664 214,815 109,801 439,012 330,012 220,030 110,445 104.65%
-
Net Worth 348,536 343,820 341,396 340,639 332,606 327,051 310,442 8.01%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div 2,722 2,728 - 6,812 2,726 2,725 - -
Div Payout % 19.12% 28.74% - 14.30% 6.95% 8.18% - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 348,536 343,820 341,396 340,639 332,606 327,051 310,442 8.01%
NOSH 272,294 272,873 273,116 272,511 272,628 272,542 272,317 -0.00%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 5.04% 4.90% 4.44% 12.47% 13.88% 17.10% 17.77% -
ROE 4.09% 2.76% 1.23% 13.98% 11.79% 10.19% 5.41% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 125.18 82.78 42.07 184.06 140.56 97.39 49.32 85.96%
EPS 5.23 3.48 1.54 17.48 14.38 12.23 6.17 -10.42%
DPS 1.00 1.00 0.00 2.50 1.00 1.00 0.00 -
NAPS 1.28 1.26 1.25 1.25 1.22 1.20 1.14 8.02%
Adjusted Per Share Value based on latest NOSH - 272,847
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 113.79 75.41 38.36 167.45 127.94 88.61 44.84 85.94%
EPS 4.75 3.17 1.40 15.90 13.09 11.13 5.61 -10.49%
DPS 0.91 0.91 0.00 2.27 0.91 0.91 0.00 -
NAPS 1.1636 1.1479 1.1398 1.1372 1.1104 1.0919 1.0364 8.01%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 1.13 1.23 1.28 1.35 1.37 1.44 1.36 -
P/RPS 0.90 1.49 3.04 0.73 0.97 1.48 2.76 -52.59%
P/EPS 21.61 35.34 83.12 7.72 9.53 11.77 22.04 -1.30%
EY 4.63 2.83 1.20 12.95 10.50 8.49 4.54 1.31%
DY 0.88 0.81 0.00 1.85 0.73 0.69 0.00 -
P/NAPS 0.88 0.98 1.02 1.08 1.12 1.20 1.19 -18.20%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 30/05/13 21/02/13 22/11/12 28/08/12 24/05/12 24/02/12 23/11/11 -
Price 1.05 1.15 1.19 1.25 1.29 1.40 1.42 -
P/RPS 0.84 1.39 2.83 0.68 0.92 1.44 2.88 -55.98%
P/EPS 20.08 33.05 77.27 7.15 8.97 11.45 23.01 -8.67%
EY 4.98 3.03 1.29 13.98 11.15 8.74 4.35 9.42%
DY 0.95 0.87 0.00 2.00 0.78 0.71 0.00 -
P/NAPS 0.82 0.91 0.95 1.00 1.06 1.17 1.25 -24.48%

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