[CHINWEL] QoQ Cumulative Quarter Result on 30-Sep-2012 [#1]

Stock
[CHINWEL] CHIN WELL HOLDINGS BHD
Announcement Date
22-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Sep-2012 [#1]
Profit Trend
QoQ- -91.17%
YoY- -74.97%
Quarter Report
Latest QR
Upcoming QR
CHINWEL's Result
CHINWEL's Financial Summary
View:
Show?
Cumulative Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 461,889 340,845 225,876 114,907 501,581 383,211 265,427 44.72%
PBT 32,594 21,269 13,578 6,448 70,455 59,600 50,509 -25.34%
Tax -5,840 -4,088 -2,517 -1,342 -7,886 -6,401 -5,112 9.29%
NP 26,754 17,181 11,061 5,106 62,569 53,199 45,397 -29.73%
-
NP to SH 22,150 14,241 9,496 4,206 47,635 39,204 33,332 -23.86%
-
Tax Rate 17.92% 19.22% 18.54% 20.81% 11.19% 10.74% 10.12% -
Total Cost 435,135 323,664 214,815 109,801 439,012 330,012 220,030 57.61%
-
Net Worth 354,146 348,536 343,820 341,396 340,639 332,606 327,051 5.45%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 8,172 2,722 2,728 - 6,812 2,726 2,725 108.09%
Div Payout % 36.90% 19.12% 28.74% - 14.30% 6.95% 8.18% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 354,146 348,536 343,820 341,396 340,639 332,606 327,051 5.45%
NOSH 272,420 272,294 272,873 273,116 272,511 272,628 272,542 -0.02%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 5.79% 5.04% 4.90% 4.44% 12.47% 13.88% 17.10% -
ROE 6.25% 4.09% 2.76% 1.23% 13.98% 11.79% 10.19% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 169.55 125.18 82.78 42.07 184.06 140.56 97.39 44.76%
EPS 8.13 5.23 3.48 1.54 17.48 14.38 12.23 -23.85%
DPS 3.00 1.00 1.00 0.00 2.50 1.00 1.00 108.14%
NAPS 1.30 1.28 1.26 1.25 1.25 1.22 1.20 5.48%
Adjusted Per Share Value based on latest NOSH - 273,116
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 161.03 118.83 78.75 40.06 174.87 133.60 92.54 44.72%
EPS 7.72 4.96 3.31 1.47 16.61 13.67 11.62 -23.87%
DPS 2.85 0.95 0.95 0.00 2.38 0.95 0.95 108.14%
NAPS 1.2347 1.2151 1.1987 1.1902 1.1876 1.1596 1.1402 5.45%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 1.07 1.13 1.23 1.28 1.35 1.37 1.44 -
P/RPS 0.63 0.90 1.49 3.04 0.73 0.97 1.48 -43.44%
P/EPS 13.16 21.61 35.34 83.12 7.72 9.53 11.77 7.73%
EY 7.60 4.63 2.83 1.20 12.95 10.50 8.49 -7.12%
DY 2.80 0.88 0.81 0.00 1.85 0.73 0.69 154.63%
P/NAPS 0.82 0.88 0.98 1.02 1.08 1.12 1.20 -22.43%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 22/08/13 30/05/13 21/02/13 22/11/12 28/08/12 24/05/12 24/02/12 -
Price 1.24 1.05 1.15 1.19 1.25 1.29 1.40 -
P/RPS 0.73 0.84 1.39 2.83 0.68 0.92 1.44 -36.44%
P/EPS 15.25 20.08 33.05 77.27 7.15 8.97 11.45 21.07%
EY 6.56 4.98 3.03 1.29 13.98 11.15 8.74 -17.42%
DY 2.42 0.95 0.87 0.00 2.00 0.78 0.71 126.65%
P/NAPS 0.95 0.82 0.91 0.95 1.00 1.06 1.17 -12.97%

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