[CHINWEL] QoQ TTM Result on 31-Dec-2012 [#2]

Stock
[CHINWEL] CHIN WELL HOLDINGS BHD
Announcement Date
21-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Dec-2012 [#2]
Profit Trend
QoQ- -32.08%
YoY- -54.3%
Quarter Report
Latest QR
Upcoming QR
CHINWEL's Result
CHINWEL's Financial Summary
View:
Show?
TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 453,307 461,889 459,215 462,030 482,171 501,581 532,095 -10.12%
PBT 35,178 32,594 32,124 33,524 51,092 70,455 76,665 -40.48%
Tax -6,365 -5,840 -5,573 -5,291 -7,289 -7,886 -8,892 -19.96%
NP 28,813 26,754 26,551 28,233 43,803 62,569 67,773 -43.43%
-
NP to SH 24,165 22,150 22,672 23,799 35,039 47,635 52,293 -40.20%
-
Tax Rate 18.09% 17.92% 17.35% 15.78% 14.27% 11.19% 11.60% -
Total Cost 424,494 435,135 432,664 433,797 438,368 439,012 464,322 -5.79%
-
Net Worth 357,434 354,437 349,057 343,577 341,396 341,059 333,201 4.78%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 8,179 8,179 6,819 6,819 6,815 6,815 2,723 108.03%
Div Payout % 33.85% 36.93% 30.08% 28.65% 19.45% 14.31% 5.21% -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 357,434 354,437 349,057 343,577 341,396 341,059 333,201 4.78%
NOSH 272,850 272,644 272,701 272,680 273,116 272,847 273,116 -0.06%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 6.36% 5.79% 5.78% 6.11% 9.08% 12.47% 12.74% -
ROE 6.76% 6.25% 6.50% 6.93% 10.26% 13.97% 15.69% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 166.14 169.41 168.39 169.44 176.54 183.83 194.82 -10.06%
EPS 8.86 8.12 8.31 8.73 12.83 17.46 19.15 -40.15%
DPS 3.00 3.00 2.50 2.50 2.50 2.50 1.00 107.86%
NAPS 1.31 1.30 1.28 1.26 1.25 1.25 1.22 4.85%
Adjusted Per Share Value based on latest NOSH - 272,680
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 151.34 154.20 153.31 154.25 160.97 167.45 177.64 -10.12%
EPS 8.07 7.39 7.57 7.95 11.70 15.90 17.46 -40.19%
DPS 2.73 2.73 2.28 2.28 2.28 2.28 0.91 107.86%
NAPS 1.1933 1.1833 1.1653 1.147 1.1398 1.1386 1.1124 4.78%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 1.25 1.07 1.13 1.23 1.28 1.35 1.37 -
P/RPS 0.75 0.63 0.67 0.73 0.73 0.73 0.70 4.70%
P/EPS 14.11 13.17 13.59 14.09 9.98 7.73 7.16 57.11%
EY 7.09 7.59 7.36 7.10 10.02 12.93 13.98 -36.37%
DY 2.40 2.80 2.21 2.03 1.95 1.85 0.73 120.94%
P/NAPS 0.95 0.82 0.88 0.98 1.02 1.08 1.12 -10.38%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 21/11/13 22/08/13 30/05/13 21/02/13 22/11/12 28/08/12 24/05/12 -
Price 1.30 1.24 1.05 1.15 1.19 1.25 1.29 -
P/RPS 0.78 0.73 0.62 0.68 0.67 0.68 0.66 11.76%
P/EPS 14.68 15.26 12.63 13.18 9.28 7.16 6.74 67.94%
EY 6.81 6.55 7.92 7.59 10.78 13.97 14.84 -40.47%
DY 2.31 2.42 2.38 2.17 2.10 2.00 0.78 106.09%
P/NAPS 0.99 0.95 0.82 0.91 0.95 1.00 1.06 -4.44%

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