[CHINWEL] YoY Annualized Quarter Result on 30-Jun-2012 [#4]

Stock
[CHINWEL] CHIN WELL HOLDINGS BHD
Announcement Date
28-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Jun-2012 [#4]
Profit Trend
QoQ- -8.87%
YoY- 34.11%
Quarter Report
Latest QR
Upcoming QR
CHINWEL's Result
CHINWEL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 502,420 485,341 461,889 501,581 501,582 404,033 367,818 5.33%
PBT 57,147 54,597 32,594 70,455 51,060 18,946 8,558 37.20%
Tax -7,694 -9,962 -5,840 -7,886 -6,803 -4,979 -8,124 -0.90%
NP 49,453 44,635 26,754 62,569 44,257 13,967 434 120.10%
-
NP to SH 40,735 35,846 22,150 47,635 35,520 13,940 2,800 56.21%
-
Tax Rate 13.46% 18.25% 17.92% 11.19% 13.32% 26.28% 94.93% -
Total Cost 452,967 440,706 435,135 439,012 457,325 390,066 367,384 3.55%
-
Net Worth 425,219 378,956 354,146 340,639 291,613 272,773 269,126 7.91%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div 16,555 13,168 8,172 6,812 8,176 4,364 - -
Div Payout % 40.64% 36.74% 36.90% 14.30% 23.02% 31.31% - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 425,219 378,956 354,146 340,639 291,613 272,773 269,126 7.91%
NOSH 283,479 272,630 272,420 272,511 272,536 272,773 271,844 0.70%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 9.84% 9.20% 5.79% 12.47% 8.82% 3.46% 0.12% -
ROE 9.58% 9.46% 6.25% 13.98% 12.18% 5.11% 1.04% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 177.23 178.02 169.55 184.06 184.04 148.12 135.30 4.59%
EPS 14.37 13.15 8.13 17.48 13.03 5.11 1.03 55.12%
DPS 5.84 4.83 3.00 2.50 3.00 1.60 0.00 -
NAPS 1.50 1.39 1.30 1.25 1.07 1.00 0.99 7.16%
Adjusted Per Share Value based on latest NOSH - 272,847
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 175.16 169.21 161.03 174.87 174.87 140.86 128.23 5.33%
EPS 14.20 12.50 7.72 16.61 12.38 4.86 0.98 56.10%
DPS 5.77 4.59 2.85 2.38 2.85 1.52 0.00 -
NAPS 1.4825 1.3212 1.2347 1.1876 1.0167 0.951 0.9383 7.91%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 1.54 1.34 1.07 1.35 1.51 1.05 1.17 -
P/RPS 0.87 0.75 0.63 0.73 0.82 0.71 0.86 0.19%
P/EPS 10.72 10.19 13.16 7.72 11.59 20.55 113.59 -32.51%
EY 9.33 9.81 7.60 12.95 8.63 4.87 0.88 48.19%
DY 3.79 3.60 2.80 1.85 1.99 1.52 0.00 -
P/NAPS 1.03 0.96 0.82 1.08 1.41 1.05 1.18 -2.23%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 27/08/15 21/08/14 22/08/13 28/08/12 24/08/11 25/08/10 26/08/09 -
Price 1.39 1.55 1.24 1.25 1.36 1.12 1.11 -
P/RPS 0.78 0.87 0.73 0.68 0.74 0.76 0.82 -0.82%
P/EPS 9.67 11.79 15.25 7.15 10.43 21.92 107.77 -33.07%
EY 10.34 8.48 6.56 13.98 9.58 4.56 0.93 49.36%
DY 4.20 3.12 2.42 2.00 2.21 1.43 0.00 -
P/NAPS 0.93 1.12 0.95 1.00 1.27 1.12 1.12 -3.04%

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