[CHINWEL] YoY Cumulative 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- 113.0%
YoY- 39.54%
Quarter Report
Latest QR
Upcoming QR
CHINWEL's Result
CHINWEL's Financial Summary
View:
Show?
Cumulative Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 239,587 263,552 253,252 226,191 225,876 265,427 242,273 -0.18%
PBT 33,727 43,268 28,307 19,500 13,578 50,509 25,117 5.03%
Tax -6,660 -6,416 -3,393 -3,847 -2,517 -5,112 -3,565 10.96%
NP 27,067 36,852 24,914 15,653 11,061 45,397 21,552 3.86%
-
NP to SH 27,067 36,852 17,290 13,251 9,496 33,332 16,771 8.29%
-
Tax Rate 19.75% 14.83% 11.99% 19.73% 18.54% 10.12% 14.19% -
Total Cost 212,520 226,700 228,338 210,538 214,815 220,030 220,721 -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 10,483 11,984 5,454 5,453 2,728 2,725 - -
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 5.11% 7.45% 4.34% 3.63% 2.76% 10.19% 5.86% -
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 79.99 87.97 92.86 82.96 82.78 97.39 88.84 -1.73%
EPS 9.04 12.30 6.34 4.86 3.48 12.23 6.15 6.62%
DPS 3.50 4.00 2.00 2.00 1.00 1.00 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 83.53 91.88 88.29 78.86 78.75 92.54 84.47 -0.18%
EPS 9.44 12.85 6.03 4.62 3.31 11.62 5.85 8.29%
DPS 3.65 4.18 1.90 1.90 0.95 0.95 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 1.93 2.39 1.54 1.69 1.49 1.48 1.34 6.26%
P/EPS 17.04 17.07 22.56 28.81 35.34 11.77 19.35 -2.09%
EY 5.87 5.86 4.43 3.47 2.83 8.49 5.17 2.13%
DY 2.27 1.90 1.40 1.43 0.81 0.69 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 2.18 2.06 1.62 1.76 1.39 1.44 1.55 5.84%
P/EPS 19.26 14.72 23.66 30.04 33.05 11.45 22.44 -2.51%
EY 5.19 6.80 4.23 3.33 3.03 8.74 4.46 2.55%
DY 2.01 2.21 1.33 1.37 0.87 0.71 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