[CHINWEL] QoQ Cumulative Quarter Result on 31-Dec-2012 [#2]

Stock
[CHINWEL] CHIN WELL HOLDINGS BHD
Announcement Date
21-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Dec-2012 [#2]
Profit Trend
QoQ- 125.77%
YoY- -71.51%
Quarter Report
Latest QR
Upcoming QR
CHINWEL's Result
CHINWEL's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 106,325 461,889 340,845 225,876 114,907 501,581 383,211 -57.42%
PBT 9,032 32,594 21,269 13,578 6,448 70,455 59,600 -71.54%
Tax -1,867 -5,840 -4,088 -2,517 -1,342 -7,886 -6,401 -55.98%
NP 7,165 26,754 17,181 11,061 5,106 62,569 53,199 -73.69%
-
NP to SH 6,221 22,150 14,241 9,496 4,206 47,635 39,204 -70.65%
-
Tax Rate 20.67% 17.92% 19.22% 18.54% 20.81% 11.19% 10.74% -
Total Cost 99,160 435,135 323,664 214,815 109,801 439,012 330,012 -55.10%
-
Net Worth 357,434 354,146 348,536 343,820 341,396 340,639 332,606 4.91%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - 8,172 2,722 2,728 - 6,812 2,726 -
Div Payout % - 36.90% 19.12% 28.74% - 14.30% 6.95% -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 357,434 354,146 348,536 343,820 341,396 340,639 332,606 4.91%
NOSH 272,850 272,420 272,294 272,873 273,116 272,511 272,628 0.05%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 6.74% 5.79% 5.04% 4.90% 4.44% 12.47% 13.88% -
ROE 1.74% 6.25% 4.09% 2.76% 1.23% 13.98% 11.79% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 38.97 169.55 125.18 82.78 42.07 184.06 140.56 -57.44%
EPS 2.28 8.13 5.23 3.48 1.54 17.48 14.38 -70.67%
DPS 0.00 3.00 1.00 1.00 0.00 2.50 1.00 -
NAPS 1.31 1.30 1.28 1.26 1.25 1.25 1.22 4.85%
Adjusted Per Share Value based on latest NOSH - 272,680
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 35.50 154.20 113.79 75.41 38.36 167.45 127.94 -57.42%
EPS 2.08 7.39 4.75 3.17 1.40 15.90 13.09 -70.63%
DPS 0.00 2.73 0.91 0.91 0.00 2.27 0.91 -
NAPS 1.1933 1.1823 1.1636 1.1479 1.1398 1.1372 1.1104 4.91%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 1.25 1.07 1.13 1.23 1.28 1.35 1.37 -
P/RPS 3.21 0.63 0.90 1.49 3.04 0.73 0.97 121.90%
P/EPS 54.82 13.16 21.61 35.34 83.12 7.72 9.53 220.70%
EY 1.82 7.60 4.63 2.83 1.20 12.95 10.50 -68.87%
DY 0.00 2.80 0.88 0.81 0.00 1.85 0.73 -
P/NAPS 0.95 0.82 0.88 0.98 1.02 1.08 1.12 -10.38%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 21/11/13 22/08/13 30/05/13 21/02/13 22/11/12 28/08/12 24/05/12 -
Price 1.30 1.24 1.05 1.15 1.19 1.25 1.29 -
P/RPS 3.34 0.73 0.84 1.39 2.83 0.68 0.92 136.02%
P/EPS 57.02 15.25 20.08 33.05 77.27 7.15 8.97 242.76%
EY 1.75 6.56 4.98 3.03 1.29 13.98 11.15 -70.87%
DY 0.00 2.42 0.95 0.87 0.00 2.00 0.78 -
P/NAPS 0.99 0.95 0.82 0.91 0.95 1.00 1.06 -4.44%

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