[CHINWEL] YoY Cumulative 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- 72.58%
YoY- -117.8%
Quarter Report
Latest QR
Upcoming QR
CHINWEL's Result
CHINWEL's Financial Summary
View:
Show?
Cumulative Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 383,211 352,698 284,746 294,379 356,619 274,685 225,030 9.26%
PBT 59,600 33,995 18,138 1,323 17,645 20,017 25,060 15.51%
Tax -6,401 -4,312 -5,160 -6,092 -7,618 -7,949 -6,817 -1.04%
NP 53,199 29,683 12,978 -4,769 10,027 12,068 18,243 19.50%
-
NP to SH 39,204 22,431 13,895 -2,506 14,077 13,956 18,481 13.34%
-
Tax Rate 10.74% 12.68% 28.45% 460.47% 43.17% 39.71% 27.20% -
Total Cost 330,012 323,015 271,768 299,148 346,592 262,617 206,787 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 2,726 8,176 4,359 - - - - -
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 11.79% 7.91% 5.05% -0.94% 5.62% 5.57% 7.47% -
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 140.56 129.41 104.51 108.07 130.97 100.77 82.80 9.21%
EPS 14.38 8.23 5.10 -0.92 5.17 5.12 6.80 13.28%
DPS 1.00 3.00 1.60 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 133.60 122.96 99.27 102.63 124.33 95.77 78.45 9.26%
EPS 13.67 7.82 4.84 -0.87 4.91 4.87 6.44 13.35%
DPS 0.95 2.85 1.52 0.00 0.00 0.00 0.00 -
NAPS 1.1596 0.9882 0.9594 0.9307 0.8733 0.8743 0.8622 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 0.97 1.05 0.98 0.74 0.79 1.41 1.44 -6.36%
P/EPS 9.53 16.52 20.00 -86.96 20.12 27.73 17.50 -9.62%
EY 10.50 6.05 5.00 -1.15 4.97 3.61 5.71 10.67%
DY 0.73 2.21 1.57 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 0.92 1.20 0.96 1.09 0.77 1.55 1.50 -7.81%
P/EPS 8.97 18.83 19.61 -128.26 19.54 30.47 18.24 -11.14%
EY 11.15 5.31 5.10 -0.78 5.12 3.28 5.48 12.55%
DY 0.78 1.94 1.60 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