[CHINWEL] QoQ Cumulative Quarter Result on 31-Mar-2010 [#3]

Stock
[CHINWEL] CHIN WELL HOLDINGS BHD
Announcement Date
25-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Mar-2010 [#3]
Profit Trend
QoQ- 48.99%
YoY- 654.47%
Quarter Report
Latest QR
Upcoming QR
CHINWEL's Result
CHINWEL's Financial Summary
View:
Show?
Cumulative Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 242,273 114,691 404,033 284,746 179,890 87,172 367,818 -24.23%
PBT 25,117 9,394 18,946 18,138 12,217 8,583 8,558 104.58%
Tax -3,565 -1,657 -4,979 -5,160 -3,409 -2,355 -8,124 -42.16%
NP 21,552 7,737 13,967 12,978 8,808 6,228 434 1241.45%
-
NP to SH 16,771 6,551 13,940 13,895 9,326 6,424 2,800 228.73%
-
Tax Rate 14.19% 17.64% 26.28% 28.45% 27.90% 27.44% 94.93% -
Total Cost 220,721 106,954 390,066 271,768 171,082 80,944 367,384 -28.73%
-
Net Worth 286,334 275,687 272,773 275,175 275,416 274,925 269,126 4.20%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - 2,729 4,364 4,359 1,636 - - -
Div Payout % - 41.67% 31.31% 31.37% 17.54% - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 286,334 275,687 272,773 275,175 275,416 274,925 269,126 4.20%
NOSH 272,699 272,958 272,773 272,450 272,690 272,203 271,844 0.20%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 8.90% 6.75% 3.46% 4.56% 4.90% 7.14% 0.12% -
ROE 5.86% 2.38% 5.11% 5.05% 3.39% 2.34% 1.04% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 88.84 42.02 148.12 104.51 65.97 32.02 135.30 -24.39%
EPS 6.15 2.40 5.11 5.10 3.42 2.36 1.03 228.05%
DPS 0.00 1.00 1.60 1.60 0.60 0.00 0.00 -
NAPS 1.05 1.01 1.00 1.01 1.01 1.01 0.99 3.98%
Adjusted Per Share Value based on latest NOSH - 271,964
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 80.88 38.29 134.89 95.06 60.06 29.10 122.80 -24.24%
EPS 5.60 2.19 4.65 4.64 3.11 2.14 0.93 229.90%
DPS 0.00 0.91 1.46 1.46 0.55 0.00 0.00 -
NAPS 0.9559 0.9204 0.9107 0.9187 0.9195 0.9178 0.8985 4.20%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 1.19 1.10 1.05 1.02 1.01 1.07 1.17 -
P/RPS 1.34 2.62 0.71 0.98 1.53 3.34 0.86 34.29%
P/EPS 19.35 45.83 20.55 20.00 29.53 45.34 113.59 -69.17%
EY 5.17 2.18 4.87 5.00 3.39 2.21 0.88 224.54%
DY 0.00 0.91 1.52 1.57 0.59 0.00 0.00 -
P/NAPS 1.13 1.09 1.05 1.01 1.00 1.06 1.18 -2.83%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 25/02/11 23/11/10 25/08/10 25/05/10 23/02/10 25/11/09 26/08/09 -
Price 1.38 1.17 1.12 1.00 1.12 0.98 1.11 -
P/RPS 1.55 2.78 0.76 0.96 1.70 3.06 0.82 52.70%
P/EPS 22.44 48.75 21.92 19.61 32.75 41.53 107.77 -64.76%
EY 4.46 2.05 4.56 5.10 3.05 2.41 0.93 183.57%
DY 0.00 0.85 1.43 1.60 0.54 0.00 0.00 -
P/NAPS 1.31 1.16 1.12 0.99 1.11 0.97 1.12 10.98%

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