[CHINWEL] QoQ TTM Result on 31-Mar-2013 [#3]

Stock
[CHINWEL] CHIN WELL HOLDINGS BHD
Announcement Date
30-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Mar-2013 [#3]
Profit Trend
QoQ- -4.74%
YoY- -56.64%
Quarter Report
Latest QR
Upcoming QR
CHINWEL's Result
CHINWEL's Financial Summary
View:
Show?
TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 462,204 453,307 461,889 459,215 462,030 482,171 501,581 -5.29%
PBT 38,516 35,178 32,594 32,124 33,524 51,092 70,455 -33.06%
Tax -7,170 -6,365 -5,840 -5,573 -5,291 -7,289 -7,886 -6.13%
NP 31,346 28,813 26,754 26,551 28,233 43,803 62,569 -36.84%
-
NP to SH 25,905 24,165 22,150 22,672 23,799 35,039 47,635 -33.30%
-
Tax Rate 18.62% 18.09% 17.92% 17.35% 15.78% 14.27% 11.19% -
Total Cost 430,858 424,494 435,135 432,664 433,797 438,368 439,012 -1.23%
-
Net Worth 365,124 357,434 354,437 349,057 343,577 341,396 341,059 4.63%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 10,902 8,179 8,179 6,819 6,819 6,815 6,815 36.66%
Div Payout % 42.09% 33.85% 36.93% 30.08% 28.65% 19.45% 14.31% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 365,124 357,434 354,437 349,057 343,577 341,396 341,059 4.63%
NOSH 272,480 272,850 272,644 272,701 272,680 273,116 272,847 -0.08%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 6.78% 6.36% 5.79% 5.78% 6.11% 9.08% 12.47% -
ROE 7.09% 6.76% 6.25% 6.50% 6.93% 10.26% 13.97% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 169.63 166.14 169.41 168.39 169.44 176.54 183.83 -5.20%
EPS 9.51 8.86 8.12 8.31 8.73 12.83 17.46 -33.23%
DPS 4.00 3.00 3.00 2.50 2.50 2.50 2.50 36.68%
NAPS 1.34 1.31 1.30 1.28 1.26 1.25 1.25 4.73%
Adjusted Per Share Value based on latest NOSH - 272,701
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 154.31 151.34 154.20 153.31 154.25 160.97 167.45 -5.28%
EPS 8.65 8.07 7.39 7.57 7.95 11.70 15.90 -33.28%
DPS 3.64 2.73 2.73 2.28 2.28 2.28 2.28 36.48%
NAPS 1.219 1.1933 1.1833 1.1653 1.147 1.1398 1.1386 4.64%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 1.40 1.25 1.07 1.13 1.23 1.28 1.35 -
P/RPS 0.83 0.75 0.63 0.67 0.73 0.73 0.73 8.91%
P/EPS 14.73 14.11 13.17 13.59 14.09 9.98 7.73 53.52%
EY 6.79 7.09 7.59 7.36 7.10 10.02 12.93 -34.83%
DY 2.86 2.40 2.80 2.21 2.03 1.95 1.85 33.59%
P/NAPS 1.04 0.95 0.82 0.88 0.98 1.02 1.08 -2.47%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 20/02/14 21/11/13 22/08/13 30/05/13 21/02/13 22/11/12 28/08/12 -
Price 1.46 1.30 1.24 1.05 1.15 1.19 1.25 -
P/RPS 0.86 0.78 0.73 0.62 0.68 0.67 0.68 16.89%
P/EPS 15.36 14.68 15.26 12.63 13.18 9.28 7.16 66.10%
EY 6.51 6.81 6.55 7.92 7.59 10.78 13.97 -39.80%
DY 2.74 2.31 2.42 2.38 2.17 2.10 2.00 23.28%
P/NAPS 1.09 0.99 0.95 0.82 0.91 0.95 1.00 5.89%

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