[CHINWEL] QoQ TTM Result on 30-Jun-2013 [#4]

Stock
[CHINWEL] CHIN WELL HOLDINGS BHD
Announcement Date
22-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Jun-2013 [#4]
Profit Trend
QoQ- -2.3%
YoY- -53.5%
Quarter Report
Latest QR
Upcoming QR
CHINWEL's Result
CHINWEL's Financial Summary
View:
Show?
TTM Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 477,998 462,204 453,307 461,889 459,215 462,030 482,171 -0.57%
PBT 42,129 38,516 35,178 32,594 32,124 33,524 51,092 -12.07%
Tax -7,992 -7,170 -6,365 -5,840 -5,573 -5,291 -7,289 6.33%
NP 34,137 31,346 28,813 26,754 26,551 28,233 43,803 -15.32%
-
NP to SH 28,284 25,905 24,165 22,150 22,672 23,799 35,039 -13.31%
-
Tax Rate 18.97% 18.62% 18.09% 17.92% 17.35% 15.78% 14.27% -
Total Cost 443,861 430,858 424,494 435,135 432,664 433,797 438,368 0.83%
-
Net Worth 365,753 365,124 357,434 354,437 349,057 343,577 341,396 4.70%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div 10,902 10,902 8,179 8,179 6,819 6,819 6,815 36.82%
Div Payout % 38.55% 42.09% 33.85% 36.93% 30.08% 28.65% 19.45% -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 365,753 365,124 357,434 354,437 349,057 343,577 341,396 4.70%
NOSH 272,950 272,480 272,850 272,644 272,701 272,680 273,116 -0.04%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 7.14% 6.78% 6.36% 5.79% 5.78% 6.11% 9.08% -
ROE 7.73% 7.09% 6.76% 6.25% 6.50% 6.93% 10.26% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 175.12 169.63 166.14 169.41 168.39 169.44 176.54 -0.53%
EPS 10.36 9.51 8.86 8.12 8.31 8.73 12.83 -13.29%
DPS 4.00 4.00 3.00 3.00 2.50 2.50 2.50 36.83%
NAPS 1.34 1.34 1.31 1.30 1.28 1.26 1.25 4.74%
Adjusted Per Share Value based on latest NOSH - 272,644
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 166.65 161.14 158.04 161.03 160.10 161.08 168.10 -0.57%
EPS 9.86 9.03 8.42 7.72 7.90 8.30 12.22 -13.34%
DPS 3.80 3.80 2.85 2.85 2.38 2.38 2.38 36.64%
NAPS 1.2751 1.273 1.2461 1.2357 1.2169 1.1978 1.1902 4.70%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 1.45 1.40 1.25 1.07 1.13 1.23 1.28 -
P/RPS 0.83 0.83 0.75 0.63 0.67 0.73 0.73 8.94%
P/EPS 13.99 14.73 14.11 13.17 13.59 14.09 9.98 25.27%
EY 7.15 6.79 7.09 7.59 7.36 7.10 10.02 -20.16%
DY 2.76 2.86 2.40 2.80 2.21 2.03 1.95 26.08%
P/NAPS 1.08 1.04 0.95 0.82 0.88 0.98 1.02 3.88%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 22/05/14 20/02/14 21/11/13 22/08/13 30/05/13 21/02/13 22/11/12 -
Price 1.46 1.46 1.30 1.24 1.05 1.15 1.19 -
P/RPS 0.83 0.86 0.78 0.73 0.62 0.68 0.67 15.36%
P/EPS 14.09 15.36 14.68 15.26 12.63 13.18 9.28 32.13%
EY 7.10 6.51 6.81 6.55 7.92 7.59 10.78 -24.31%
DY 2.74 2.74 2.31 2.42 2.38 2.17 2.10 19.42%
P/NAPS 1.09 1.09 0.99 0.95 0.82 0.91 0.95 9.60%

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