[CHINWEL] YoY Quarter Result on 30-Jun-2012 [#4]

Stock
[CHINWEL] CHIN WELL HOLDINGS BHD
Announcement Date
28-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Jun-2012 [#4]
Profit Trend
QoQ- 43.58%
YoY- -35.59%
Quarter Report
Latest QR
Upcoming QR
CHINWEL's Result
CHINWEL's Financial Summary
View:
Show?
Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 129,533 128,387 121,044 118,370 148,884 119,287 73,439 9.91%
PBT 14,354 23,793 11,325 10,855 17,065 808 7,235 12.08%
Tax -1,859 -3,722 -1,752 -1,485 -2,491 181 -2,032 -1.47%
NP 12,495 20,071 9,573 9,370 14,574 989 5,203 15.71%
-
NP to SH 12,495 15,471 7,909 8,431 13,089 45 5,306 15.33%
-
Tax Rate 12.95% 15.64% 15.47% 13.68% 14.60% -22.40% 28.09% -
Total Cost 117,038 108,316 111,471 109,000 134,310 118,298 68,236 9.40%
-
Net Worth 425,034 272,423 354,437 341,059 291,585 236,666 269,381 7.89%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div 10,880 7,709 5,452 4,092 - - - -
Div Payout % 87.08% 49.83% 68.95% 48.54% - - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 425,034 272,423 354,437 341,059 291,585 236,666 269,381 7.89%
NOSH 283,356 272,423 272,644 272,847 272,510 236,666 272,102 0.67%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 9.65% 15.63% 7.91% 7.92% 9.79% 0.83% 7.08% -
ROE 2.94% 5.68% 2.23% 2.47% 4.49% 0.02% 1.97% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 45.71 47.13 44.40 43.38 54.63 50.40 26.99 9.17%
EPS 4.41 5.68 2.90 3.09 4.80 0.02 1.95 14.56%
DPS 3.84 2.83 2.00 1.50 0.00 0.00 0.00 -
NAPS 1.50 1.00 1.30 1.25 1.07 1.00 0.99 7.16%
Adjusted Per Share Value based on latest NOSH - 272,847
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 43.24 42.86 40.41 39.52 49.71 39.82 24.52 9.91%
EPS 4.17 5.17 2.64 2.81 4.37 0.02 1.77 15.34%
DPS 3.63 2.57 1.82 1.37 0.00 0.00 0.00 -
NAPS 1.419 0.9095 1.1833 1.1386 0.9735 0.7901 0.8993 7.89%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 1.54 1.34 1.07 1.35 1.51 1.05 1.17 -
P/RPS 3.37 2.84 2.41 3.11 2.76 2.08 4.34 -4.12%
P/EPS 34.92 23.60 36.89 43.69 31.44 5,522.22 60.00 -8.62%
EY 2.86 4.24 2.71 2.29 3.18 0.02 1.67 9.37%
DY 2.49 2.11 1.87 1.11 0.00 0.00 0.00 -
P/NAPS 1.03 1.34 0.82 1.08 1.41 1.05 1.18 -2.23%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 27/08/15 21/08/14 22/08/13 28/08/12 24/08/11 25/08/10 26/08/09 -
Price 1.39 1.55 1.24 1.25 1.36 1.12 1.11 -
P/RPS 3.04 3.29 2.79 2.88 2.49 2.22 4.11 -4.89%
P/EPS 31.52 27.29 42.75 40.45 28.31 5,890.37 56.92 -9.37%
EY 3.17 3.66 2.34 2.47 3.53 0.02 1.76 10.29%
DY 2.76 1.83 1.61 1.20 0.00 0.00 0.00 -
P/NAPS 0.93 1.55 0.95 1.00 1.27 1.12 1.12 -3.04%

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