[CHINWEL] YoY Annualized Quarter Result on 30-Sep-2012 [#1]

Stock
[CHINWEL] CHIN WELL HOLDINGS BHD
Announcement Date
22-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Sep-2012 [#1]
Profit Trend
QoQ- -64.68%
YoY- -74.97%
Quarter Report
Latest QR
Upcoming QR
CHINWEL's Result
CHINWEL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 562,508 510,068 425,300 459,628 537,268 458,764 348,688 8.29%
PBT 87,308 60,008 36,128 25,792 103,244 37,576 34,332 16.82%
Tax -14,588 -6,008 -7,468 -5,368 -7,756 -6,628 -9,420 7.55%
NP 72,720 54,000 28,660 20,424 95,488 30,948 24,912 19.53%
-
NP to SH 72,720 35,800 24,884 16,824 67,208 26,204 25,696 18.92%
-
Tax Rate 16.71% 10.01% 20.67% 20.81% 7.51% 17.64% 27.44% -
Total Cost 489,788 456,068 396,640 439,204 441,780 427,816 323,776 7.13%
-
Net Worth 485,243 384,740 357,434 341,396 310,442 275,687 274,925 9.92%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - - 10,918 - -
Div Payout % - - - - - 41.67% - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 485,243 384,740 357,434 341,396 310,442 275,687 274,925 9.92%
NOSH 299,533 272,865 272,850 273,116 272,317 272,958 272,203 1.60%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 12.93% 10.59% 6.74% 4.44% 17.77% 6.75% 7.14% -
ROE 14.99% 9.30% 6.96% 4.93% 21.65% 9.50% 9.35% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 187.80 186.93 155.87 168.29 197.29 168.07 128.10 6.58%
EPS 24.28 13.12 9.12 6.16 24.68 9.60 9.44 17.04%
DPS 0.00 0.00 0.00 0.00 0.00 4.00 0.00 -
NAPS 1.62 1.41 1.31 1.25 1.14 1.01 1.01 8.18%
Adjusted Per Share Value based on latest NOSH - 273,116
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 187.80 170.29 141.99 153.45 179.37 153.16 116.41 8.29%
EPS 24.28 11.95 8.31 5.62 22.44 8.75 8.58 18.92%
DPS 0.00 0.00 0.00 0.00 0.00 3.65 0.00 -
NAPS 1.62 1.2845 1.1933 1.1398 1.0364 0.9204 0.9178 9.92%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 1.40 1.60 1.25 1.28 1.36 1.10 1.07 -
P/RPS 0.75 0.86 0.80 0.76 0.69 0.65 0.84 -1.87%
P/EPS 5.77 12.20 13.71 20.78 5.51 11.46 11.33 -10.63%
EY 17.34 8.20 7.30 4.81 18.15 8.73 8.82 11.92%
DY 0.00 0.00 0.00 0.00 0.00 3.64 0.00 -
P/NAPS 0.86 1.13 0.95 1.02 1.19 1.09 1.06 -3.42%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 26/11/15 20/11/14 21/11/13 22/11/12 23/11/11 23/11/10 25/11/09 -
Price 1.69 1.66 1.30 1.19 1.42 1.17 0.98 -
P/RPS 0.90 0.89 0.83 0.71 0.72 0.70 0.77 2.63%
P/EPS 6.96 12.65 14.25 19.32 5.75 12.19 10.38 -6.44%
EY 14.37 7.90 7.02 5.18 17.38 8.21 9.63 6.89%
DY 0.00 0.00 0.00 0.00 0.00 3.42 0.00 -
P/NAPS 1.04 1.18 0.99 0.95 1.25 1.16 0.97 1.16%

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