[CHINWEL] YoY Annualized Quarter Result on 30-Sep-2008 [#1]

Stock
[CHINWEL] CHIN WELL HOLDINGS BHD
Announcement Date
21-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
30-Sep-2008 [#1]
Profit Trend
QoQ- 24.72%
YoY- 84.0%
Quarter Report
Latest QR
Upcoming QR
CHINWEL's Result
CHINWEL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 537,268 458,764 348,688 587,360 462,112 354,976 356,512 7.07%
PBT 103,244 37,576 34,332 60,016 21,548 25,968 54,124 11.35%
Tax -7,756 -6,628 -9,420 -21,912 -11,456 -8,536 -14,400 -9.79%
NP 95,488 30,948 24,912 38,104 10,092 17,432 39,724 15.73%
-
NP to SH 67,208 26,204 25,696 33,760 18,348 18,756 39,724 9.15%
-
Tax Rate 7.51% 17.64% 27.44% 36.51% 53.17% 32.87% 26.61% -
Total Cost 441,780 427,816 323,776 549,256 452,020 337,544 316,788 5.69%
-
Net Worth 310,442 275,687 274,925 277,703 253,923 250,806 248,844 3.75%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div - 10,918 - - - - - -
Div Payout % - 41.67% - - - - - -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 310,442 275,687 274,925 277,703 253,923 250,806 248,844 3.75%
NOSH 272,317 272,958 272,203 272,258 273,035 272,616 271,338 0.06%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 17.77% 6.75% 7.14% 6.49% 2.18% 4.91% 11.14% -
ROE 21.65% 9.50% 9.35% 12.16% 7.23% 7.48% 15.96% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 197.29 168.07 128.10 215.74 169.25 130.21 131.39 7.00%
EPS 24.68 9.60 9.44 12.40 6.72 6.88 14.64 9.08%
DPS 0.00 4.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.14 1.01 1.01 1.02 0.93 0.92 0.9171 3.69%
Adjusted Per Share Value based on latest NOSH - 272,258
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 179.37 153.16 116.41 196.09 154.28 118.51 119.02 7.07%
EPS 22.44 8.75 8.58 11.27 6.13 6.26 13.26 9.15%
DPS 0.00 3.65 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0364 0.9204 0.9178 0.9271 0.8477 0.8373 0.8308 3.75%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 1.36 1.10 1.07 1.05 1.04 1.26 0.88 -
P/RPS 0.69 0.65 0.84 0.49 0.61 0.97 0.67 0.49%
P/EPS 5.51 11.46 11.33 8.47 15.48 18.31 6.01 -1.43%
EY 18.15 8.73 8.82 11.81 6.46 5.46 16.64 1.45%
DY 0.00 3.64 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 1.09 1.06 1.03 1.12 1.37 0.96 3.64%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 23/11/11 23/11/10 25/11/09 21/11/08 22/11/07 21/11/06 28/11/05 -
Price 1.42 1.17 0.98 0.75 1.17 1.27 0.90 -
P/RPS 0.72 0.70 0.77 0.35 0.69 0.98 0.68 0.95%
P/EPS 5.75 12.19 10.38 6.05 17.41 18.46 6.15 -1.11%
EY 17.38 8.21 9.63 16.53 5.74 5.42 16.27 1.10%
DY 0.00 3.42 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 1.16 0.97 0.74 1.26 1.38 0.98 4.13%

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