[CHINWEL] QoQ TTM Result on 30-Sep-2009 [#1]

Stock
[CHINWEL] CHIN WELL HOLDINGS BHD
Announcement Date
25-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
30-Sep-2009 [#1]
Profit Trend
QoQ- -72.0%
YoY- -97.49%
Quarter Report
Latest QR
Upcoming QR
CHINWEL's Result
CHINWEL's Financial Summary
View:
Show?
TTM Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 404,033 358,185 313,458 308,150 367,818 437,358 499,800 -13.25%
PBT 18,946 25,373 28,939 2,137 8,558 18,606 19,014 -0.23%
Tax -4,979 -7,192 -8,553 -5,001 -8,124 -10,507 -9,553 -35.31%
NP 13,967 18,181 20,386 -2,864 434 8,099 9,461 29.74%
-
NP to SH 13,940 19,201 21,266 784 2,800 10,765 12,349 8.43%
-
Tax Rate 26.28% 28.35% 29.56% 234.02% 94.93% 56.47% 50.24% -
Total Cost 390,066 340,004 293,072 311,014 367,384 429,259 490,339 -14.18%
-
Net Worth 236,666 274,683 276,511 274,925 269,381 267,544 256,204 -5.16%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div 4,362 4,362 1,642 - - 8,175 8,175 -34.28%
Div Payout % 31.29% 22.72% 7.72% - - 75.94% 66.20% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 236,666 274,683 276,511 274,925 269,381 267,544 256,204 -5.16%
NOSH 236,666 271,964 273,773 272,203 272,102 273,004 272,558 -9.00%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 3.46% 5.08% 6.50% -0.93% 0.12% 1.85% 1.89% -
ROE 5.89% 6.99% 7.69% 0.29% 1.04% 4.02% 4.82% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 170.72 131.70 114.50 113.21 135.18 160.20 183.37 -4.66%
EPS 5.89 7.06 7.77 0.29 1.03 3.94 4.53 19.18%
DPS 1.84 1.60 0.60 0.00 0.00 3.00 3.00 -27.87%
NAPS 1.00 1.01 1.01 1.01 0.99 0.98 0.94 4.22%
Adjusted Per Share Value based on latest NOSH - 272,203
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 134.89 119.58 104.65 102.88 122.80 146.01 166.86 -13.25%
EPS 4.65 6.41 7.10 0.26 0.93 3.59 4.12 8.42%
DPS 1.46 1.46 0.55 0.00 0.00 2.73 2.73 -34.18%
NAPS 0.7901 0.917 0.9231 0.9178 0.8993 0.8932 0.8553 -5.16%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 1.05 1.02 1.01 1.07 1.17 0.80 0.68 -
P/RPS 0.62 0.77 0.88 0.95 0.87 0.50 0.37 41.21%
P/EPS 17.83 14.45 13.00 371.50 113.70 20.29 15.01 12.19%
EY 5.61 6.92 7.69 0.27 0.88 4.93 6.66 -10.83%
DY 1.76 1.57 0.59 0.00 0.00 3.75 4.41 -45.88%
P/NAPS 1.05 1.01 1.00 1.06 1.18 0.82 0.72 28.68%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 25/08/10 25/05/10 23/02/10 25/11/09 26/08/09 21/05/09 23/02/09 -
Price 1.12 1.00 1.12 0.98 1.11 1.18 0.85 -
P/RPS 0.66 0.76 0.98 0.87 0.82 0.74 0.46 27.29%
P/EPS 19.01 14.16 14.42 340.25 107.87 29.93 18.76 0.88%
EY 5.26 7.06 6.94 0.29 0.93 3.34 5.33 -0.87%
DY 1.65 1.60 0.54 0.00 0.00 2.54 3.53 -39.85%
P/NAPS 1.12 0.99 1.11 0.97 1.12 1.20 0.90 15.74%

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