[CHINWEL] YoY Quarter Result on 31-Mar-2014 [#3]

Stock
[CHINWEL] CHIN WELL HOLDINGS BHD
Announcement Date
22-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Mar-2014 [#3]
Profit Trend
QoQ- 1.34%
YoY- 50.14%
Quarter Report
Latest QR
Upcoming QR
CHINWEL's Result
CHINWEL's Financial Summary
View:
Show?
Quarter Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 140,605 111,237 119,635 130,763 114,969 117,784 110,425 4.10%
PBT 17,305 13,541 14,486 11,304 7,691 9,091 8,878 11.75%
Tax -2,634 -2,716 -2,442 -2,393 -1,571 -1,289 -747 23.34%
NP 14,671 10,825 12,044 8,911 6,120 7,802 8,131 10.32%
-
NP to SH 14,671 10,825 10,950 7,124 4,745 5,872 5,660 17.18%
-
Tax Rate 15.22% 20.06% 16.86% 21.17% 20.43% 14.18% 8.41% -
Total Cost 125,934 100,412 107,591 121,852 108,849 109,982 102,294 3.52%
-
Net Worth 530,173 476,779 402,982 365,753 349,057 333,201 282,999 11.01%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div - - - - - - 5,442 -
Div Payout % - - - - - - 96.15% -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 530,173 476,779 402,982 365,753 349,057 333,201 282,999 11.01%
NOSH 299,533 299,861 277,918 272,950 272,701 273,116 272,115 1.61%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 10.43% 9.73% 10.07% 6.81% 5.32% 6.62% 7.36% -
ROE 2.77% 2.27% 2.72% 1.95% 1.36% 1.76% 2.00% -
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 46.94 37.10 43.05 47.91 42.16 43.13 40.58 2.45%
EPS 4.90 3.61 3.94 2.61 1.74 2.15 2.08 15.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 2.00 -
NAPS 1.77 1.59 1.45 1.34 1.28 1.22 1.04 9.25%
Adjusted Per Share Value based on latest NOSH - 272,950
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 49.02 38.78 41.71 45.59 40.08 41.06 38.50 4.10%
EPS 5.11 3.77 3.82 2.48 1.65 2.05 1.97 17.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.90 -
NAPS 1.8484 1.6622 1.4049 1.2751 1.2169 1.1617 0.9866 11.01%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 1.79 1.68 1.47 1.45 1.13 1.37 1.36 -
P/RPS 3.81 4.53 3.41 3.03 2.68 3.18 3.35 2.16%
P/EPS 36.55 46.54 37.31 55.56 64.94 63.72 65.38 -9.22%
EY 2.74 2.15 2.68 1.80 1.54 1.57 1.53 10.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.47 -
P/NAPS 1.01 1.06 1.01 1.08 0.88 1.12 1.31 -4.23%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 25/05/17 26/05/16 21/05/15 22/05/14 30/05/13 24/05/12 26/05/11 -
Price 1.80 1.67 1.64 1.46 1.05 1.29 1.55 -
P/RPS 3.83 4.50 3.81 3.05 2.49 2.99 3.82 0.04%
P/EPS 36.75 46.26 41.62 55.94 60.34 60.00 74.52 -11.10%
EY 2.72 2.16 2.40 1.79 1.66 1.67 1.34 12.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.29 -
P/NAPS 1.02 1.05 1.13 1.09 0.82 1.06 1.49 -6.11%

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