[CHINWEL] YoY 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- 137.74%
YoY- -19.27%
Quarter Report
Latest QR
Upcoming QR
CHINWEL's Result
CHINWEL's Financial Summary
View:
Show?
Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 117,784 110,425 104,856 60,129 122,571 96,838 71,479 8.67%
PBT 9,091 8,878 5,921 9,487 9,895 7,196 5,392 9.08%
Tax -1,289 -747 -1,751 -3,112 -2,158 -3,608 -1,452 -1.96%
NP 7,802 8,131 4,170 6,375 7,737 3,588 3,940 12.04%
-
NP to SH 5,872 5,660 4,569 6,634 8,218 4,426 4,178 5.83%
-
Tax Rate 14.18% 8.41% 29.57% 32.80% 21.81% 50.14% 26.93% -
Total Cost 109,982 102,294 100,686 53,754 114,834 93,250 67,539 8.45%
-
Net Worth 333,201 282,999 274,683 267,544 250,349 251,353 248,495 5.00%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - 5,442 2,719 - - - - -
Div Payout % - 96.15% 59.52% - - - - -
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 333,201 282,999 274,683 267,544 250,349 251,353 248,495 5.00%
NOSH 273,116 272,115 271,964 273,004 272,119 273,209 273,071 0.00%
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 6.62% 7.36% 3.98% 10.60% 6.31% 3.71% 5.51% -
ROE 1.76% 2.00% 1.66% 2.48% 3.28% 1.76% 1.68% -
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 43.13 40.58 38.56 22.02 45.04 35.44 26.18 8.66%
EPS 2.15 2.08 1.68 2.43 3.02 1.62 1.53 5.82%
DPS 0.00 2.00 1.00 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 41.06 38.50 36.56 20.96 42.73 33.76 24.92 8.67%
EPS 2.05 1.97 1.59 2.31 2.87 1.54 1.46 5.81%
DPS 0.00 1.90 0.95 0.00 0.00 0.00 0.00 -
NAPS 1.1617 0.9866 0.9576 0.9328 0.8728 0.8763 0.8663 5.00%
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 3.18 3.35 2.65 3.63 2.31 4.01 4.55 -5.79%
P/EPS 63.72 65.38 60.71 32.92 34.44 87.65 77.78 -3.26%
EY 1.57 1.53 1.65 3.04 2.90 1.14 1.29 3.32%
DY 0.00 1.47 0.98 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 2.99 3.82 2.59 5.36 2.24 4.40 4.74 -7.38%
P/EPS 60.00 74.52 59.52 48.56 33.44 96.30 81.05 -4.88%
EY 1.67 1.34 1.68 2.06 2.99 1.04 1.23 5.22%
DY 0.00 1.29 1.00 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