[CHINWEL] YoY Annualized Quarter Result on 31-Dec-2013 [#2]

Stock
[CHINWEL] CHIN WELL HOLDINGS BHD
Announcement Date
20-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Dec-2013 [#2]
Profit Trend
QoQ- 6.5%
YoY- 39.54%
Quarter Report
Latest QR
Upcoming QR
CHINWEL's Result
CHINWEL's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 479,174 527,104 506,504 452,382 451,752 530,854 484,546 -0.18%
PBT 67,454 86,536 56,614 39,000 27,156 101,018 50,234 5.03%
Tax -13,320 -12,832 -6,786 -7,694 -5,034 -10,224 -7,130 10.96%
NP 54,134 73,704 49,828 31,306 22,122 90,794 43,104 3.86%
-
NP to SH 54,134 73,704 34,580 26,502 18,992 66,664 33,542 8.29%
-
Tax Rate 19.75% 14.83% 11.99% 19.73% 18.54% 10.12% 14.19% -
Total Cost 425,040 453,400 456,676 421,076 429,630 440,060 441,442 -0.62%
-
Net Worth 530,173 494,356 398,160 365,356 343,820 327,051 286,334 10.80%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 20,967 23,968 10,908 10,906 5,457 5,450 - -
Div Payout % 38.73% 32.52% 31.55% 41.15% 28.74% 8.18% - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 530,173 494,356 398,160 365,356 343,820 327,051 286,334 10.80%
NOSH 299,533 299,609 272,712 272,654 272,873 272,542 272,699 1.57%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 11.30% 13.98% 9.84% 6.92% 4.90% 17.10% 8.90% -
ROE 10.21% 14.91% 8.68% 7.25% 5.52% 20.38% 11.71% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 159.97 175.93 185.73 165.92 165.55 194.78 177.69 -1.73%
EPS 18.08 24.60 12.68 9.72 6.96 24.46 12.30 6.62%
DPS 7.00 8.00 4.00 4.00 2.00 2.00 0.00 -
NAPS 1.77 1.65 1.46 1.34 1.26 1.20 1.05 9.08%
Adjusted Per Share Value based on latest NOSH - 272,480
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 167.06 183.77 176.59 157.72 157.50 185.07 168.93 -0.18%
EPS 18.87 25.70 12.06 9.24 6.62 23.24 11.69 8.29%
DPS 7.31 8.36 3.80 3.80 1.90 1.90 0.00 -
NAPS 1.8484 1.7235 1.3881 1.2738 1.1987 1.1402 0.9983 10.80%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 1.54 2.10 1.43 1.40 1.23 1.44 1.19 -
P/RPS 0.96 1.19 0.77 0.84 0.74 0.74 0.67 6.17%
P/EPS 8.52 8.54 11.28 14.40 17.67 5.89 9.67 -2.08%
EY 11.74 11.71 8.87 6.94 5.66 16.99 10.34 2.13%
DY 4.55 3.81 2.80 2.86 1.63 1.39 0.00 -
P/NAPS 0.87 1.27 0.98 1.04 0.98 1.20 1.13 -4.26%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 27/02/17 26/02/16 26/02/15 20/02/14 21/02/13 24/02/12 25/02/11 -
Price 1.74 1.81 1.50 1.46 1.15 1.40 1.38 -
P/RPS 1.09 1.03 0.81 0.88 0.69 0.72 0.78 5.73%
P/EPS 9.63 7.36 11.83 15.02 16.52 5.72 11.22 -2.51%
EY 10.39 13.59 8.45 6.66 6.05 17.47 8.91 2.59%
DY 4.02 4.42 2.67 2.74 1.74 1.43 0.00 -
P/NAPS 0.98 1.10 1.03 1.09 0.91 1.17 1.31 -4.71%

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