[CHINWEL] YoY Cumulative 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- -68.82%
YoY- 84.0%
Quarter Report
Latest QR
Upcoming QR
CHINWEL's Result
CHINWEL's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 134,317 114,691 87,172 146,840 115,528 88,744 89,128 7.07%
PBT 25,811 9,394 8,583 15,004 5,387 6,492 13,531 11.35%
Tax -1,939 -1,657 -2,355 -5,478 -2,864 -2,134 -3,600 -9.79%
NP 23,872 7,737 6,228 9,526 2,523 4,358 9,931 15.73%
-
NP to SH 16,802 6,551 6,424 8,440 4,587 4,689 9,931 9.15%
-
Tax Rate 7.51% 17.64% 27.44% 36.51% 53.17% 32.87% 26.61% -
Total Cost 110,445 106,954 80,944 137,314 113,005 84,386 79,197 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 - 2,729 - - - - - -
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 5.41% 2.38% 2.34% 3.04% 1.81% 1.87% 3.99% -
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 49.32 42.02 32.02 53.93 42.31 32.55 32.85 7.00%
EPS 6.17 2.40 2.36 3.10 1.68 1.72 3.66 9.08%
DPS 0.00 1.00 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 44.84 38.29 29.10 49.02 38.57 29.63 29.76 7.06%
EPS 5.61 2.19 2.14 2.82 1.53 1.57 3.32 9.13%
DPS 0.00 0.91 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 2.76 2.62 3.34 1.95 2.46 3.87 2.68 0.49%
P/EPS 22.04 45.83 45.34 33.87 61.90 73.26 24.04 -1.43%
EY 4.54 2.18 2.21 2.95 1.62 1.37 4.16 1.46%
DY 0.00 0.91 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 2.88 2.78 3.06 1.39 2.77 3.90 2.74 0.83%
P/EPS 23.01 48.75 41.53 24.19 69.64 73.84 24.59 -1.10%
EY 4.35 2.05 2.41 4.13 1.44 1.35 4.07 1.11%
DY 0.00 0.85 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