[CHINWEL] QoQ Cumulative Quarter Result on 30-Sep-2014 [#1]

Stock
[CHINWEL] CHIN WELL HOLDINGS BHD
Announcement Date
20-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
30-Sep-2014 [#1]
Profit Trend
QoQ- -75.03%
YoY- 43.87%
Quarter Report
Latest QR
Upcoming QR
CHINWEL's Result
CHINWEL's Financial Summary
View:
Show?
Cumulative Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 502,420 372,887 253,252 127,517 485,341 356,954 226,191 70.48%
PBT 57,147 42,793 28,307 15,002 54,597 30,804 19,500 105.19%
Tax -7,694 -5,835 -3,393 -1,502 -9,962 -6,240 -3,847 58.94%
NP 49,453 36,958 24,914 13,500 44,635 24,564 15,653 115.76%
-
NP to SH 40,735 28,240 17,290 8,950 35,846 20,375 13,251 111.85%
-
Tax Rate 13.46% 13.64% 11.99% 10.01% 18.25% 20.26% 19.73% -
Total Cost 452,967 335,929 228,338 114,017 440,706 332,390 210,538 66.89%
-
Net Worth 425,219 403,031 398,160 384,740 378,956 365,006 365,356 10.67%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div 16,555 5,559 5,454 - 13,168 54 5,453 110.09%
Div Payout % 40.64% 19.69% 31.55% - 36.74% 0.27% 41.15% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 425,219 403,031 398,160 384,740 378,956 365,006 365,356 10.67%
NOSH 283,479 277,952 272,712 272,865 272,630 272,393 272,654 2.63%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 9.84% 9.91% 9.84% 10.59% 9.20% 6.88% 6.92% -
ROE 9.58% 7.01% 4.34% 2.33% 9.46% 5.58% 3.63% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 177.23 134.15 92.86 46.73 178.02 131.04 82.96 66.10%
EPS 14.37 10.16 6.34 3.28 13.15 7.48 4.86 106.41%
DPS 5.84 2.00 2.00 0.00 4.83 0.02 2.00 104.69%
NAPS 1.50 1.45 1.46 1.41 1.39 1.34 1.34 7.83%
Adjusted Per Share Value based on latest NOSH - 272,865
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 175.16 130.00 88.29 44.46 169.21 124.45 78.86 70.48%
EPS 14.20 9.85 6.03 3.12 12.50 7.10 4.62 111.83%
DPS 5.77 1.94 1.90 0.00 4.59 0.02 1.90 110.13%
NAPS 1.4825 1.4051 1.3881 1.3413 1.3212 1.2725 1.2738 10.67%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 1.54 1.47 1.43 1.60 1.34 1.45 1.40 -
P/RPS 0.87 1.10 1.54 3.42 0.75 1.11 1.69 -35.84%
P/EPS 10.72 14.47 22.56 48.78 10.19 19.39 28.81 -48.36%
EY 9.33 6.91 4.43 2.05 9.81 5.16 3.47 93.71%
DY 3.79 1.36 1.40 0.00 3.60 0.01 1.43 91.85%
P/NAPS 1.03 1.01 0.98 1.13 0.96 1.08 1.04 -0.64%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 27/08/15 21/05/15 26/02/15 20/11/14 21/08/14 22/05/14 20/02/14 -
Price 1.39 1.64 1.50 1.66 1.55 1.46 1.46 -
P/RPS 0.78 1.22 1.62 3.55 0.87 1.11 1.76 -41.95%
P/EPS 9.67 16.14 23.66 50.61 11.79 19.52 30.04 -53.12%
EY 10.34 6.20 4.23 1.98 8.48 5.12 3.33 113.28%
DY 4.20 1.22 1.33 0.00 3.12 0.01 1.37 111.46%
P/NAPS 0.93 1.13 1.03 1.18 1.12 1.09 1.09 -10.06%

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