[CHINWEL] QoQ TTM Result on 30-Sep-2010 [#1]

Stock
[CHINWEL] CHIN WELL HOLDINGS BHD
Announcement Date
23-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
30-Sep-2010 [#1]
Profit Trend
QoQ- 0.91%
YoY- 1694.26%
Quarter Report
Latest QR
Upcoming QR
CHINWEL's Result
CHINWEL's Financial Summary
View:
Show?
TTM Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 501,582 471,985 466,416 431,552 404,033 358,185 313,458 36.92%
PBT 51,060 34,803 31,846 19,757 18,946 25,373 28,939 46.16%
Tax -6,803 -4,131 -5,135 -4,281 -4,979 -7,192 -8,553 -14.18%
NP 44,257 30,672 26,711 15,476 13,967 18,181 20,386 67.89%
-
NP to SH 35,520 22,476 21,385 14,067 13,940 19,201 21,266 40.90%
-
Tax Rate 13.32% 11.87% 16.12% 21.67% 26.28% 28.35% 29.56% -
Total Cost 457,325 441,313 439,705 416,076 390,066 340,004 293,072 34.64%
-
Net Worth 291,585 282,999 286,159 275,687 236,666 274,683 276,511 3.61%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div 8,171 8,171 5,449 7,091 4,362 4,362 1,642 192.33%
Div Payout % 23.01% 36.36% 25.48% 50.41% 31.29% 22.72% 7.72% -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 291,585 282,999 286,159 275,687 236,666 274,683 276,511 3.61%
NOSH 272,510 272,115 272,533 272,958 236,666 271,964 273,773 -0.30%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 8.82% 6.50% 5.73% 3.59% 3.46% 5.08% 6.50% -
ROE 12.18% 7.94% 7.47% 5.10% 5.89% 6.99% 7.69% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 184.06 173.45 171.14 158.10 170.72 131.70 114.50 37.34%
EPS 13.03 8.26 7.85 5.15 5.89 7.06 7.77 41.28%
DPS 3.00 3.00 2.00 2.60 1.84 1.60 0.60 193.26%
NAPS 1.07 1.04 1.05 1.01 1.00 1.01 1.01 3.93%
Adjusted Per Share Value based on latest NOSH - 272,958
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 174.87 164.55 162.61 150.45 140.86 124.88 109.28 36.92%
EPS 12.38 7.84 7.46 4.90 4.86 6.69 7.41 40.93%
DPS 2.85 2.85 1.90 2.47 1.52 1.52 0.57 193.26%
NAPS 1.0166 0.9866 0.9977 0.9611 0.8251 0.9576 0.964 3.61%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 1.51 1.36 1.19 1.10 1.05 1.02 1.01 -
P/RPS 0.82 0.78 0.70 0.70 0.62 0.77 0.88 -4.61%
P/EPS 11.58 16.47 15.17 21.34 17.83 14.45 13.00 -7.44%
EY 8.63 6.07 6.59 4.69 5.61 6.92 7.69 8.01%
DY 1.99 2.21 1.68 2.36 1.76 1.57 0.59 125.40%
P/NAPS 1.41 1.31 1.13 1.09 1.05 1.01 1.00 25.82%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 24/08/11 26/05/11 25/02/11 23/11/10 25/08/10 25/05/10 23/02/10 -
Price 1.36 1.55 1.38 1.17 1.12 1.00 1.12 -
P/RPS 0.74 0.89 0.81 0.74 0.66 0.76 0.98 -17.12%
P/EPS 10.43 18.77 17.59 22.70 19.01 14.16 14.42 -19.47%
EY 9.58 5.33 5.69 4.40 5.26 7.06 6.94 24.04%
DY 2.21 1.94 1.45 2.22 1.65 1.60 0.54 156.51%
P/NAPS 1.27 1.49 1.31 1.16 1.12 0.99 1.11 9.41%

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