[CHINWEL] YoY Annualized Quarter Result on 31-Mar-2009 [#3]

Stock
[CHINWEL] CHIN WELL HOLDINGS BHD
Announcement Date
21-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Mar-2009 [#3]
Profit Trend
QoQ- 81.72%
YoY- -117.8%
Quarter Report
Latest QR
Upcoming QR
CHINWEL's Result
CHINWEL's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 510,948 470,264 379,661 392,505 475,492 366,246 300,040 9.26%
PBT 79,466 45,326 24,184 1,764 23,526 26,689 33,413 15.51%
Tax -8,534 -5,749 -6,880 -8,122 -10,157 -10,598 -9,089 -1.04%
NP 70,932 39,577 17,304 -6,358 13,369 16,090 24,324 19.50%
-
NP to SH 52,272 29,908 18,526 -3,341 18,769 18,608 24,641 13.34%
-
Tax Rate 10.74% 12.68% 28.45% 460.43% 43.17% 39.71% 27.20% -
Total Cost 440,016 430,686 362,357 398,863 462,122 350,156 275,716 8.09%
-
Net Worth 332,606 283,453 275,175 266,943 250,499 250,771 247,319 5.05%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div 3,635 10,902 5,812 - - - - -
Div Payout % 6.95% 36.45% 31.37% - - - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 332,606 283,453 275,175 266,943 250,499 250,771 247,319 5.05%
NOSH 272,628 272,551 272,450 272,391 272,282 272,578 271,779 0.05%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 13.88% 8.42% 4.56% -1.62% 2.81% 4.39% 8.11% -
ROE 15.72% 10.55% 6.73% -1.25% 7.49% 7.42% 9.96% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 187.42 172.54 139.35 144.10 174.63 134.36 110.40 9.21%
EPS 19.17 10.97 6.80 -1.23 6.89 6.83 9.07 13.27%
DPS 1.33 4.00 2.13 0.00 0.00 0.00 0.00 -
NAPS 1.22 1.04 1.01 0.98 0.92 0.92 0.91 5.00%
Adjusted Per Share Value based on latest NOSH - 273,004
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 170.58 157.00 126.75 131.04 158.74 122.27 100.17 9.26%
EPS 17.45 9.98 6.19 -1.12 6.27 6.21 8.23 13.33%
DPS 1.21 3.64 1.94 0.00 0.00 0.00 0.00 -
NAPS 1.1104 0.9463 0.9187 0.8912 0.8363 0.8372 0.8257 5.05%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 1.37 1.36 1.02 0.80 1.04 1.42 1.19 -
P/RPS 0.73 0.79 0.73 0.56 0.60 1.06 1.08 -6.31%
P/EPS 7.15 12.39 15.00 -65.22 15.09 20.80 13.13 -9.62%
EY 14.00 8.07 6.67 -1.53 6.63 4.81 7.62 10.65%
DY 0.97 2.94 2.09 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 1.31 1.01 0.82 1.13 1.54 1.31 -2.57%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 24/05/12 26/05/11 25/05/10 21/05/09 22/05/08 23/05/07 31/05/06 -
Price 1.29 1.55 1.00 1.18 1.01 1.56 1.24 -
P/RPS 0.69 0.90 0.72 0.82 0.58 1.16 1.12 -7.74%
P/EPS 6.73 14.13 14.71 -96.20 14.65 22.85 13.68 -11.14%
EY 14.86 7.08 6.80 -1.04 6.83 4.38 7.31 12.53%
DY 1.03 2.58 2.13 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 1.49 0.99 1.20 1.10 1.70 1.36 -4.06%

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