[CHINWEL] QoQ 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- -54.83%
YoY- 116.51%
Quarter Report
Latest QR
Upcoming QR
CHINWEL's Result
CHINWEL's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 114,691 119,287 104,856 92,718 87,172 73,439 60,129 53.74%
PBT 9,394 808 5,921 3,634 8,583 7,235 9,487 -0.65%
Tax -1,657 181 -1,751 -1,054 -2,355 -2,032 -3,112 -34.28%
NP 7,737 989 4,170 2,580 6,228 5,203 6,375 13.76%
-
NP to SH 6,551 45 4,569 2,902 6,424 5,306 6,634 -0.83%
-
Tax Rate 17.64% -22.40% 29.57% 29.00% 27.44% 28.09% 32.80% -
Total Cost 106,954 118,298 100,686 90,138 80,944 68,236 53,754 58.12%
-
Net Worth 275,687 236,666 274,683 276,511 274,925 269,381 267,544 2.01%
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 - 2,719 1,642 - - - -
Div Payout % 41.67% - 59.52% 56.60% - - - -
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 275,687 236,666 274,683 276,511 274,925 269,381 267,544 2.01%
NOSH 272,958 236,666 271,964 273,773 272,203 272,102 273,004 -0.01%
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% 0.83% 3.98% 2.78% 7.14% 7.08% 10.60% -
ROE 2.38% 0.02% 1.66% 1.05% 2.34% 1.97% 2.48% -
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 50.40 38.56 33.87 32.02 26.99 22.02 53.78%
EPS 2.40 0.02 1.68 1.06 2.36 1.95 2.43 -0.82%
DPS 1.00 0.00 1.00 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 39.99 41.59 36.56 32.32 30.39 25.60 20.96 53.76%
EPS 2.28 0.02 1.59 1.01 2.24 1.85 2.31 -0.86%
DPS 0.95 0.00 0.95 0.57 0.00 0.00 0.00 -
NAPS 0.9611 0.8251 0.9576 0.964 0.9585 0.9392 0.9328 2.01%
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 2.08 2.65 2.98 3.34 4.34 3.63 -19.52%
P/EPS 45.83 5,522.22 60.71 95.28 45.34 60.00 32.92 24.65%
EY 2.18 0.02 1.65 1.05 2.21 1.67 3.04 -19.86%
DY 0.91 0.00 0.98 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 2.22 2.59 3.31 3.06 4.11 5.36 -35.42%
P/EPS 48.75 5,890.37 59.52 105.66 41.53 56.92 48.56 0.26%
EY 2.05 0.02 1.68 0.95 2.41 1.76 2.06 -0.32%
DY 0.85 0.00 1.00 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