[CHINWEL] YoY Cumulative Quarter Result on 31-Mar-2012 [#3]

Stock
[CHINWEL] CHIN WELL HOLDINGS BHD
Announcement Date
24-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Mar-2012 [#3]
Profit Trend
QoQ- 17.62%
YoY- 74.78%
Quarter Report
Latest QR
Upcoming QR
CHINWEL's Result
CHINWEL's Financial Summary
View:
Show?
Cumulative Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 372,887 356,954 340,845 383,211 352,698 284,746 294,379 4.01%
PBT 42,793 30,804 21,269 59,600 33,995 18,138 1,323 78.45%
Tax -5,835 -6,240 -4,088 -6,401 -4,312 -5,160 -6,092 -0.71%
NP 36,958 24,564 17,181 53,199 29,683 12,978 -4,769 -
-
NP to SH 28,240 20,375 14,241 39,204 22,431 13,895 -2,506 -
-
Tax Rate 13.64% 20.26% 19.22% 10.74% 12.68% 28.45% 460.47% -
Total Cost 335,929 332,390 323,664 330,012 323,015 271,768 299,148 1.95%
-
Net Worth 403,031 365,006 348,536 332,606 283,453 275,175 266,943 7.10%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div 5,559 54 2,722 2,726 8,176 4,359 - -
Div Payout % 19.69% 0.27% 19.12% 6.95% 36.45% 31.37% - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 403,031 365,006 348,536 332,606 283,453 275,175 266,943 7.10%
NOSH 277,952 272,393 272,294 272,628 272,551 272,450 272,391 0.33%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 9.91% 6.88% 5.04% 13.88% 8.42% 4.56% -1.62% -
ROE 7.01% 5.58% 4.09% 11.79% 7.91% 5.05% -0.94% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 134.15 131.04 125.18 140.56 129.41 104.51 108.07 3.66%
EPS 10.16 7.48 5.23 14.38 8.23 5.10 -0.92 -
DPS 2.00 0.02 1.00 1.00 3.00 1.60 0.00 -
NAPS 1.45 1.34 1.28 1.22 1.04 1.01 0.98 6.74%
Adjusted Per Share Value based on latest NOSH - 273,116
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 124.49 119.17 113.79 127.94 117.75 95.06 98.28 4.01%
EPS 9.43 6.80 4.75 13.09 7.49 4.64 -0.84 -
DPS 1.86 0.02 0.91 0.91 2.73 1.46 0.00 -
NAPS 1.3455 1.2186 1.1636 1.1104 0.9463 0.9187 0.8912 7.10%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 1.47 1.45 1.13 1.37 1.36 1.02 0.80 -
P/RPS 1.10 1.11 0.90 0.97 1.05 0.98 0.74 6.82%
P/EPS 14.47 19.39 21.61 9.53 16.52 20.00 -86.96 -
EY 6.91 5.16 4.63 10.50 6.05 5.00 -1.15 -
DY 1.36 0.01 0.88 0.73 2.21 1.57 0.00 -
P/NAPS 1.01 1.08 0.88 1.12 1.31 1.01 0.82 3.53%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 21/05/15 22/05/14 30/05/13 24/05/12 26/05/11 25/05/10 21/05/09 -
Price 1.64 1.46 1.05 1.29 1.55 1.00 1.18 -
P/RPS 1.22 1.11 0.84 0.92 1.20 0.96 1.09 1.89%
P/EPS 16.14 19.52 20.08 8.97 18.83 19.61 -128.26 -
EY 6.20 5.12 4.98 11.15 5.31 5.10 -0.78 -
DY 1.22 0.01 0.95 0.78 1.94 1.60 0.00 -
P/NAPS 1.13 1.09 0.82 1.06 1.49 0.99 1.20 -0.99%

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