[CHINWEL] QoQ TTM 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- 2612.5%
YoY- 72.21%
Quarter Report
Latest QR
Upcoming QR
CHINWEL's Result
CHINWEL's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 431,552 404,033 358,185 313,458 308,150 367,818 437,358 -0.88%
PBT 19,757 18,946 25,373 28,939 2,137 8,558 18,606 4.07%
Tax -4,281 -4,979 -7,192 -8,553 -5,001 -8,124 -10,507 -45.01%
NP 15,476 13,967 18,181 20,386 -2,864 434 8,099 53.92%
-
NP to SH 14,067 13,940 19,201 21,266 784 2,800 10,765 19.50%
-
Tax Rate 21.67% 26.28% 28.35% 29.56% 234.02% 94.93% 56.47% -
Total Cost 416,076 390,066 340,004 293,072 311,014 367,384 429,259 -2.05%
-
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 7,091 4,362 4,362 1,642 - - 8,175 -9.03%
Div Payout % 50.41% 31.29% 22.72% 7.72% - - 75.94% -
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 3.59% 3.46% 5.08% 6.50% -0.93% 0.12% 1.85% -
ROE 5.10% 5.89% 6.99% 7.69% 0.29% 1.04% 4.02% -
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 158.10 170.72 131.70 114.50 113.21 135.18 160.20 -0.87%
EPS 5.15 5.89 7.06 7.77 0.29 1.03 3.94 19.52%
DPS 2.60 1.84 1.60 0.60 0.00 0.00 3.00 -9.09%
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 150.45 140.86 124.88 109.28 107.43 128.23 152.48 -0.88%
EPS 4.90 4.86 6.69 7.41 0.27 0.98 3.75 19.50%
DPS 2.47 1.52 1.52 0.57 0.00 0.00 2.85 -9.09%
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 0.70 0.62 0.77 0.88 0.95 0.87 0.50 25.12%
P/EPS 21.34 17.83 14.45 13.00 371.50 113.70 20.29 3.41%
EY 4.69 5.61 6.92 7.69 0.27 0.88 4.93 -3.26%
DY 2.36 1.76 1.57 0.59 0.00 0.00 3.75 -26.54%
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 0.74 0.66 0.76 0.98 0.87 0.82 0.74 0.00%
P/EPS 22.70 19.01 14.16 14.42 340.25 107.87 29.93 -16.81%
EY 4.40 5.26 7.06 6.94 0.29 0.93 3.34 20.15%
DY 2.22 1.65 1.60 0.54 0.00 0.00 2.54 -8.57%
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