[CHINWEL] QoQ 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- 13.0%
YoY- 32.89%
Quarter Report
Latest QR
Upcoming QR
CHINWEL's Result
CHINWEL's Financial Summary
View:
Show?
Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 127,517 128,387 130,763 119,866 106,325 121,044 114,969 7.14%
PBT 15,002 23,793 11,304 10,468 9,032 11,325 7,691 56.05%
Tax -1,502 -3,722 -2,393 -1,980 -1,867 -1,752 -1,571 -2.94%
NP 13,500 20,071 8,911 8,488 7,165 9,573 6,120 69.37%
-
NP to SH 8,950 15,471 7,124 7,030 6,221 7,909 4,745 52.60%
-
Tax Rate 10.01% 15.64% 21.17% 18.91% 20.67% 15.47% 20.43% -
Total Cost 114,017 108,316 121,852 111,378 99,160 111,471 108,849 3.13%
-
Net Worth 384,740 272,423 365,753 365,124 357,434 354,437 349,057 6.69%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - 7,709 - 5,449 - 5,452 - -
Div Payout % - 49.83% - 77.52% - 68.95% - -
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 384,740 272,423 365,753 365,124 357,434 354,437 349,057 6.69%
NOSH 272,865 272,423 272,950 272,480 272,850 272,644 272,701 0.04%
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% 15.63% 6.81% 7.08% 6.74% 7.91% 5.32% -
ROE 2.33% 5.68% 1.95% 1.93% 1.74% 2.23% 1.36% -
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 47.13 47.91 43.99 38.97 44.40 42.16 7.09%
EPS 3.28 5.68 2.61 2.58 2.28 2.90 1.74 52.53%
DPS 0.00 2.83 0.00 2.00 0.00 2.00 0.00 -
NAPS 1.41 1.00 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 44.76 45.59 41.79 37.07 42.20 40.08 7.15%
EPS 3.12 5.39 2.48 2.45 2.17 2.76 1.65 52.85%
DPS 0.00 2.69 0.00 1.90 0.00 1.90 0.00 -
NAPS 1.3413 0.9498 1.2751 1.273 1.2461 1.2357 1.2169 6.69%
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 2.84 3.03 3.18 3.21 2.41 2.68 17.63%
P/EPS 48.78 23.60 55.56 54.26 54.82 36.89 64.94 -17.35%
EY 2.05 4.24 1.80 1.84 1.82 2.71 1.54 20.98%
DY 0.00 2.11 0.00 1.43 0.00 1.87 0.00 -
P/NAPS 1.13 1.34 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 3.29 3.05 3.32 3.34 2.79 2.49 26.64%
P/EPS 50.61 27.29 55.94 56.59 57.02 42.75 60.34 -11.05%
EY 1.98 3.66 1.79 1.77 1.75 2.34 1.66 12.45%
DY 0.00 1.83 0.00 1.37 0.00 1.61 0.00 -
P/NAPS 1.18 1.55 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