[CHINWEL] QoQ Cumulative Quarter Result on 31-Dec-2009 [#2]

Stock
[CHINWEL] CHIN WELL HOLDINGS BHD
Announcement Date
23-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Dec-2009 [#2]
Profit Trend
QoQ- 45.17%
YoY- 202.04%
Quarter Report
Latest QR
Upcoming QR
CHINWEL's Result
CHINWEL's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 114,691 404,033 284,746 179,890 87,172 367,818 294,379 -46.62%
PBT 9,394 18,946 18,138 12,217 8,583 8,558 1,323 268.98%
Tax -1,657 -4,979 -5,160 -3,409 -2,355 -8,124 -6,092 -57.98%
NP 7,737 13,967 12,978 8,808 6,228 434 -4,769 -
-
NP to SH 6,551 13,940 13,895 9,326 6,424 2,800 -2,506 -
-
Tax Rate 17.64% 26.28% 28.45% 27.90% 27.44% 94.93% 460.47% -
Total Cost 106,954 390,066 271,768 171,082 80,944 367,384 299,148 -49.59%
-
Net Worth 275,687 272,773 275,175 275,416 274,925 269,126 266,943 2.16%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div 2,729 4,364 4,359 1,636 - - - -
Div Payout % 41.67% 31.31% 31.37% 17.54% - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 275,687 272,773 275,175 275,416 274,925 269,126 266,943 2.16%
NOSH 272,958 272,773 272,450 272,690 272,203 271,844 272,391 0.13%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 6.75% 3.46% 4.56% 4.90% 7.14% 0.12% -1.62% -
ROE 2.38% 5.11% 5.05% 3.39% 2.34% 1.04% -0.94% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 42.02 148.12 104.51 65.97 32.02 135.30 108.07 -46.69%
EPS 2.40 5.11 5.10 3.42 2.36 1.03 -0.92 -
DPS 1.00 1.60 1.60 0.60 0.00 0.00 0.00 -
NAPS 1.01 1.00 1.01 1.01 1.01 0.99 0.98 2.02%
Adjusted Per Share Value based on latest NOSH - 273,773
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 38.29 134.89 95.06 60.06 29.10 122.80 98.28 -46.62%
EPS 2.19 4.65 4.64 3.11 2.14 0.93 -0.84 -
DPS 0.91 1.46 1.46 0.55 0.00 0.00 0.00 -
NAPS 0.9204 0.9107 0.9187 0.9195 0.9178 0.8985 0.8912 2.17%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 1.10 1.05 1.02 1.01 1.07 1.17 0.80 -
P/RPS 2.62 0.71 0.98 1.53 3.34 0.86 0.74 132.11%
P/EPS 45.83 20.55 20.00 29.53 45.34 113.59 -86.96 -
EY 2.18 4.87 5.00 3.39 2.21 0.88 -1.15 -
DY 0.91 1.52 1.57 0.59 0.00 0.00 0.00 -
P/NAPS 1.09 1.05 1.01 1.00 1.06 1.18 0.82 20.87%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 23/11/10 25/08/10 25/05/10 23/02/10 25/11/09 26/08/09 21/05/09 -
Price 1.17 1.12 1.00 1.12 0.98 1.11 1.18 -
P/RPS 2.78 0.76 0.96 1.70 3.06 0.82 1.09 86.56%
P/EPS 48.75 21.92 19.61 32.75 41.53 107.77 -128.26 -
EY 2.05 4.56 5.10 3.05 2.41 0.93 -0.78 -
DY 0.85 1.43 1.60 0.54 0.00 0.00 0.00 -
P/NAPS 1.16 1.12 0.99 1.11 0.97 1.12 1.20 -2.23%

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