[CHINWEL] QoQ Cumulative Quarter Result on 31-Mar-2013 [#3]

Stock
[CHINWEL] CHIN WELL HOLDINGS BHD
Announcement Date
30-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Mar-2013 [#3]
Profit Trend
QoQ- 49.97%
YoY- -63.67%
Quarter Report
Latest QR
Upcoming QR
CHINWEL's Result
CHINWEL's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 226,191 106,325 461,889 340,845 225,876 114,907 501,581 -41.10%
PBT 19,500 9,032 32,594 21,269 13,578 6,448 70,455 -57.43%
Tax -3,847 -1,867 -5,840 -4,088 -2,517 -1,342 -7,886 -37.94%
NP 15,653 7,165 26,754 17,181 11,061 5,106 62,569 -60.19%
-
NP to SH 13,251 6,221 22,150 14,241 9,496 4,206 47,635 -57.28%
-
Tax Rate 19.73% 20.67% 17.92% 19.22% 18.54% 20.81% 11.19% -
Total Cost 210,538 99,160 435,135 323,664 214,815 109,801 439,012 -38.64%
-
Net Worth 365,356 357,434 354,146 348,536 343,820 341,396 340,639 4.76%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 5,453 - 8,172 2,722 2,728 - 6,812 -13.75%
Div Payout % 41.15% - 36.90% 19.12% 28.74% - 14.30% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 365,356 357,434 354,146 348,536 343,820 341,396 340,639 4.76%
NOSH 272,654 272,850 272,420 272,294 272,873 273,116 272,511 0.03%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 6.92% 6.74% 5.79% 5.04% 4.90% 4.44% 12.47% -
ROE 3.63% 1.74% 6.25% 4.09% 2.76% 1.23% 13.98% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 82.96 38.97 169.55 125.18 82.78 42.07 184.06 -41.12%
EPS 4.86 2.28 8.13 5.23 3.48 1.54 17.48 -57.30%
DPS 2.00 0.00 3.00 1.00 1.00 0.00 2.50 -13.78%
NAPS 1.34 1.31 1.30 1.28 1.26 1.25 1.25 4.73%
Adjusted Per Share Value based on latest NOSH - 272,701
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 75.51 35.50 154.20 113.79 75.41 38.36 167.45 -41.10%
EPS 4.42 2.08 7.39 4.75 3.17 1.40 15.90 -57.30%
DPS 1.82 0.00 2.73 0.91 0.91 0.00 2.27 -13.66%
NAPS 1.2198 1.1933 1.1823 1.1636 1.1479 1.1398 1.1372 4.77%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 1.40 1.25 1.07 1.13 1.23 1.28 1.35 -
P/RPS 1.69 3.21 0.63 0.90 1.49 3.04 0.73 74.73%
P/EPS 28.81 54.82 13.16 21.61 35.34 83.12 7.72 140.01%
EY 3.47 1.82 7.60 4.63 2.83 1.20 12.95 -58.33%
DY 1.43 0.00 2.80 0.88 0.81 0.00 1.85 -15.73%
P/NAPS 1.04 0.95 0.82 0.88 0.98 1.02 1.08 -2.47%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 20/02/14 21/11/13 22/08/13 30/05/13 21/02/13 22/11/12 28/08/12 -
Price 1.46 1.30 1.24 1.05 1.15 1.19 1.25 -
P/RPS 1.76 3.34 0.73 0.84 1.39 2.83 0.68 88.18%
P/EPS 30.04 57.02 15.25 20.08 33.05 77.27 7.15 159.69%
EY 3.33 1.75 6.56 4.98 3.03 1.29 13.98 -61.47%
DY 1.37 0.00 2.42 0.95 0.87 0.00 2.00 -22.23%
P/NAPS 1.09 0.99 0.95 0.82 0.91 0.95 1.00 5.89%

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