[CHINWEL] QoQ Cumulative Quarter Result on 30-Sep-2009 [#1]

Stock
[CHINWEL] CHIN WELL HOLDINGS BHD
Announcement Date
25-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Sep-2009 [#1]
Profit Trend
QoQ- 129.43%
YoY- -23.89%
Quarter Report
Latest QR
Upcoming QR
CHINWEL's Result
CHINWEL's Financial Summary
View:
Show?
Cumulative Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 404,033 284,746 179,890 87,172 367,818 294,379 234,250 43.96%
PBT 18,946 18,138 12,217 8,583 8,558 1,323 -8,164 -
Tax -4,979 -5,160 -3,409 -2,355 -8,124 -6,092 -2,980 40.93%
NP 13,967 12,978 8,808 6,228 434 -4,769 -11,144 -
-
NP to SH 13,940 13,895 9,326 6,424 2,800 -2,506 -9,140 -
-
Tax Rate 26.28% 28.45% 27.90% 27.44% 94.93% 460.47% - -
Total Cost 390,066 271,768 171,082 80,944 367,384 299,148 245,394 36.31%
-
Net Worth 272,773 275,175 275,416 274,925 269,126 266,943 256,465 4.20%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 4,364 4,359 1,636 - - - - -
Div Payout % 31.31% 31.37% 17.54% - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 272,773 275,175 275,416 274,925 269,126 266,943 256,465 4.20%
NOSH 272,773 272,450 272,690 272,203 271,844 272,391 272,835 -0.01%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 3.46% 4.56% 4.90% 7.14% 0.12% -1.62% -4.76% -
ROE 5.11% 5.05% 3.39% 2.34% 1.04% -0.94% -3.56% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 148.12 104.51 65.97 32.02 135.30 108.07 85.86 43.98%
EPS 5.11 5.10 3.42 2.36 1.03 -0.92 -3.35 -
DPS 1.60 1.60 0.60 0.00 0.00 0.00 0.00 -
NAPS 1.00 1.01 1.01 1.01 0.99 0.98 0.94 4.22%
Adjusted Per Share Value based on latest NOSH - 272,203
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 140.86 99.27 62.72 30.39 128.23 102.63 81.67 43.96%
EPS 4.86 4.84 3.25 2.24 0.98 -0.87 -3.19 -
DPS 1.52 1.52 0.57 0.00 0.00 0.00 0.00 -
NAPS 0.951 0.9594 0.9602 0.9585 0.9383 0.9307 0.8941 4.21%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 1.05 1.02 1.01 1.07 1.17 0.80 0.68 -
P/RPS 0.71 0.98 1.53 3.34 0.86 0.74 0.79 -6.88%
P/EPS 20.55 20.00 29.53 45.34 113.59 -86.96 -20.30 -
EY 4.87 5.00 3.39 2.21 0.88 -1.15 -4.93 -
DY 1.52 1.57 0.59 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 1.01 1.00 1.06 1.18 0.82 0.72 28.68%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 25/08/10 25/05/10 23/02/10 25/11/09 26/08/09 21/05/09 23/02/09 -
Price 1.12 1.00 1.12 0.98 1.11 1.18 0.85 -
P/RPS 0.76 0.96 1.70 3.06 0.82 1.09 0.99 -16.20%
P/EPS 21.92 19.61 32.75 41.53 107.77 -128.26 -25.37 -
EY 4.56 5.10 3.05 2.41 0.93 -0.78 -3.94 -
DY 1.43 1.60 0.54 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 0.99 1.11 0.97 1.12 1.20 0.90 15.74%

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