[CHINWEL] QoQ Cumulative Quarter Result on 31-Dec-2013 [#2]

Stock
[CHINWEL] CHIN WELL HOLDINGS BHD
Announcement Date
20-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Dec-2013 [#2]
Profit Trend
QoQ- 113.0%
YoY- 39.54%
Quarter Report
Latest QR
Upcoming QR
CHINWEL's Result
CHINWEL's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 127,517 485,341 356,954 226,191 106,325 461,889 340,845 -48.04%
PBT 15,002 54,597 30,804 19,500 9,032 32,594 21,269 -20.74%
Tax -1,502 -9,962 -6,240 -3,847 -1,867 -5,840 -4,088 -48.67%
NP 13,500 44,635 24,564 15,653 7,165 26,754 17,181 -14.83%
-
NP to SH 8,950 35,846 20,375 13,251 6,221 22,150 14,241 -26.60%
-
Tax Rate 10.01% 18.25% 20.26% 19.73% 20.67% 17.92% 19.22% -
Total Cost 114,017 440,706 332,390 210,538 99,160 435,135 323,664 -50.08%
-
Net Worth 384,740 378,956 365,006 365,356 357,434 354,146 348,536 6.80%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - 13,168 54 5,453 - 8,172 2,722 -
Div Payout % - 36.74% 0.27% 41.15% - 36.90% 19.12% -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 384,740 378,956 365,006 365,356 357,434 354,146 348,536 6.80%
NOSH 272,865 272,630 272,393 272,654 272,850 272,420 272,294 0.13%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 10.59% 9.20% 6.88% 6.92% 6.74% 5.79% 5.04% -
ROE 2.33% 9.46% 5.58% 3.63% 1.74% 6.25% 4.09% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 46.73 178.02 131.04 82.96 38.97 169.55 125.18 -48.12%
EPS 3.28 13.15 7.48 4.86 2.28 8.13 5.23 -26.71%
DPS 0.00 4.83 0.02 2.00 0.00 3.00 1.00 -
NAPS 1.41 1.39 1.34 1.34 1.31 1.30 1.28 6.65%
Adjusted Per Share Value based on latest NOSH - 272,480
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 44.46 169.21 124.45 78.86 37.07 161.03 118.83 -48.04%
EPS 3.12 12.50 7.10 4.62 2.17 7.72 4.96 -26.56%
DPS 0.00 4.59 0.02 1.90 0.00 2.85 0.95 -
NAPS 1.3413 1.3212 1.2725 1.2738 1.2461 1.2347 1.2151 6.80%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 1.60 1.34 1.45 1.40 1.25 1.07 1.13 -
P/RPS 3.42 0.75 1.11 1.69 3.21 0.63 0.90 143.31%
P/EPS 48.78 10.19 19.39 28.81 54.82 13.16 21.61 71.99%
EY 2.05 9.81 5.16 3.47 1.82 7.60 4.63 -41.87%
DY 0.00 3.60 0.01 1.43 0.00 2.80 0.88 -
P/NAPS 1.13 0.96 1.08 1.04 0.95 0.82 0.88 18.12%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 20/11/14 21/08/14 22/05/14 20/02/14 21/11/13 22/08/13 30/05/13 -
Price 1.66 1.55 1.46 1.46 1.30 1.24 1.05 -
P/RPS 3.55 0.87 1.11 1.76 3.34 0.73 0.84 161.16%
P/EPS 50.61 11.79 19.52 30.04 57.02 15.25 20.08 85.09%
EY 1.98 8.48 5.12 3.33 1.75 6.56 4.98 -45.89%
DY 0.00 3.12 0.01 1.37 0.00 2.42 0.95 -
P/NAPS 1.18 1.12 1.09 1.09 0.99 0.95 0.82 27.43%

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