[CHINWEL] YoY 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- 13.0%
YoY- 32.89%
Quarter Report
Latest QR
Upcoming QR
CHINWEL's Result
CHINWEL's Financial Summary
View:
Show?
Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 126,278 122,925 125,735 119,866 110,969 131,110 127,582 -0.17%
PBT 18,521 21,441 13,305 10,468 7,130 24,698 15,723 2.76%
Tax -4,118 -2,769 -1,891 -1,980 -1,175 -3,173 -1,908 13.66%
NP 14,403 18,672 11,414 8,488 5,955 21,525 13,815 0.69%
-
NP to SH 14,403 18,672 8,340 7,030 5,290 16,530 10,220 5.87%
-
Tax Rate 22.23% 12.91% 14.21% 18.91% 16.48% 12.85% 12.14% -
Total Cost 111,875 104,253 114,321 111,378 105,014 109,585 113,767 -0.27%
-
Net Worth 530,173 494,523 397,921 365,124 343,577 326,787 286,159 10.81%
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 11,988 5,450 5,449 2,726 2,723 - -
Div Payout % 72.79% 64.21% 65.36% 77.52% 51.55% 16.47% - -
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 530,173 494,523 397,921 365,124 343,577 326,787 286,159 10.81%
NOSH 299,533 299,711 272,549 272,480 272,680 272,322 272,533 1.58%
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 11.41% 15.19% 9.08% 7.08% 5.37% 16.42% 10.83% -
ROE 2.72% 3.78% 2.10% 1.93% 1.54% 5.06% 3.57% -
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 42.16 41.01 46.13 43.99 40.70 48.15 46.81 -1.72%
EPS 4.81 6.23 3.06 2.58 1.94 6.07 3.75 4.23%
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 42.16 41.04 41.98 40.02 37.05 43.77 42.59 -0.16%
EPS 4.81 6.23 2.78 2.35 1.77 5.52 3.41 5.89%
DPS 3.50 4.00 1.82 1.82 0.91 0.91 0.00 -
NAPS 1.77 1.651 1.3285 1.219 1.147 1.091 0.9554 10.81%
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 3.65 5.12 3.10 3.18 3.02 2.99 2.54 6.22%
P/EPS 32.03 33.71 46.73 54.26 63.40 23.72 31.73 0.15%
EY 3.12 2.97 2.14 1.84 1.58 4.22 3.15 -0.15%
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 4.13 4.41 3.25 3.32 2.83 2.91 2.95 5.76%
P/EPS 36.19 29.05 49.02 56.59 59.28 23.06 36.80 -0.27%
EY 2.76 3.44 2.04 1.77 1.69 4.34 2.72 0.24%
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