[CHINWEL] YoY Annualized Quarter Result on 30-Jun-2013 [#4]

Stock
[CHINWEL] CHIN WELL HOLDINGS BHD
Announcement Date
22-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Jun-2013 [#4]
Profit Trend
QoQ- 16.65%
YoY- -53.5%
Quarter Report
Latest QR
Upcoming QR
CHINWEL's Result
CHINWEL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 508,134 502,420 485,341 461,889 501,581 501,582 404,033 3.89%
PBT 74,801 57,147 54,597 32,594 70,455 51,060 18,946 25.69%
Tax -11,432 -7,694 -9,962 -5,840 -7,886 -6,803 -4,979 14.84%
NP 63,369 49,453 44,635 26,754 62,569 44,257 13,967 28.63%
-
NP to SH 63,369 40,735 35,846 22,150 47,635 35,520 13,940 28.67%
-
Tax Rate 15.28% 13.46% 18.25% 17.92% 11.19% 13.32% 26.28% -
Total Cost 444,765 452,967 440,706 435,135 439,012 457,325 390,066 2.20%
-
Net Worth 494,126 425,219 378,956 354,146 340,639 291,613 272,773 10.39%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 25,455 16,555 13,168 8,172 6,812 8,176 4,364 34.13%
Div Payout % 40.17% 40.64% 36.74% 36.90% 14.30% 23.02% 31.31% -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 494,126 425,219 378,956 354,146 340,639 291,613 272,773 10.39%
NOSH 299,470 283,479 272,630 272,420 272,511 272,536 272,773 1.56%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 12.47% 9.84% 9.20% 5.79% 12.47% 8.82% 3.46% -
ROE 12.82% 9.58% 9.46% 6.25% 13.98% 12.18% 5.11% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 169.68 177.23 178.02 169.55 184.06 184.04 148.12 2.28%
EPS 21.16 14.37 13.15 8.13 17.48 13.03 5.11 26.69%
DPS 8.50 5.84 4.83 3.00 2.50 3.00 1.60 32.06%
NAPS 1.65 1.50 1.39 1.30 1.25 1.07 1.00 8.69%
Adjusted Per Share Value based on latest NOSH - 272,644
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 177.15 175.16 169.21 161.03 174.87 174.87 140.86 3.89%
EPS 22.09 14.20 12.50 7.72 16.61 12.38 4.86 28.67%
DPS 8.87 5.77 4.59 2.85 2.38 2.85 1.52 34.14%
NAPS 1.7227 1.4825 1.3212 1.2347 1.1876 1.0167 0.951 10.39%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 1.45 1.54 1.34 1.07 1.35 1.51 1.05 -
P/RPS 0.85 0.87 0.75 0.63 0.73 0.82 0.71 3.04%
P/EPS 6.85 10.72 10.19 13.16 7.72 11.59 20.55 -16.71%
EY 14.59 9.33 9.81 7.60 12.95 8.63 4.87 20.04%
DY 5.86 3.79 3.60 2.80 1.85 1.99 1.52 25.19%
P/NAPS 0.88 1.03 0.96 0.82 1.08 1.41 1.05 -2.89%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 25/08/16 27/08/15 21/08/14 22/08/13 28/08/12 24/08/11 25/08/10 -
Price 1.51 1.39 1.55 1.24 1.25 1.36 1.12 -
P/RPS 0.89 0.78 0.87 0.73 0.68 0.74 0.76 2.66%
P/EPS 7.14 9.67 11.79 15.25 7.15 10.43 21.92 -17.03%
EY 14.01 10.34 8.48 6.56 13.98 9.58 4.56 20.55%
DY 5.63 4.20 3.12 2.42 2.00 2.21 1.43 25.63%
P/NAPS 0.92 0.93 1.12 0.95 1.00 1.27 1.12 -3.22%

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