[CHINWEL] YoY TTM Result on 30-Sep-2010 [#1]

Stock
[CHINWEL] CHIN WELL HOLDINGS BHD
Announcement Date
23-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
30-Sep-2010 [#1]
Profit Trend
QoQ- 0.91%
YoY- 1694.26%
Quarter Report
Latest QR
Upcoming QR
CHINWEL's Result
CHINWEL's Financial Summary
View:
Show?
TTM Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 453,307 482,171 521,208 431,552 308,150 530,910 416,579 1.41%
PBT 35,178 51,092 67,477 19,757 2,137 44,545 17,232 12.61%
Tax -6,365 -7,289 -7,085 -4,281 -5,001 -14,647 -5,544 2.32%
NP 28,813 43,803 60,392 15,476 -2,864 29,898 11,688 16.21%
-
NP to SH 24,165 35,039 45,771 14,067 784 31,201 17,569 5.45%
-
Tax Rate 18.09% 14.27% 10.50% 21.67% 234.02% 32.88% 32.17% -
Total Cost 424,494 438,368 460,816 416,076 311,014 501,012 404,891 0.79%
-
Net Worth 357,434 341,396 310,442 275,687 274,925 277,703 253,923 5.85%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div 8,179 6,815 5,442 7,091 - 8,175 8,194 -0.03%
Div Payout % 33.85% 19.45% 11.89% 50.41% - 26.20% 46.64% -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 357,434 341,396 310,442 275,687 274,925 277,703 253,923 5.85%
NOSH 272,850 273,116 272,317 272,958 272,203 272,258 273,035 -0.01%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 6.36% 9.08% 11.59% 3.59% -0.93% 5.63% 2.81% -
ROE 6.76% 10.26% 14.74% 5.10% 0.29% 11.24% 6.92% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 166.14 176.54 191.40 158.10 113.21 195.00 152.57 1.42%
EPS 8.86 12.83 16.81 5.15 0.29 11.46 6.43 5.48%
DPS 3.00 2.50 2.00 2.60 0.00 3.00 3.00 0.00%
NAPS 1.31 1.25 1.14 1.01 1.01 1.02 0.93 5.87%
Adjusted Per Share Value based on latest NOSH - 272,958
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 158.04 168.10 181.71 150.45 107.43 185.09 145.23 1.41%
EPS 8.42 12.22 15.96 4.90 0.27 10.88 6.13 5.42%
DPS 2.85 2.38 1.90 2.47 0.00 2.85 2.86 -0.05%
NAPS 1.2461 1.1902 1.0823 0.9611 0.9585 0.9682 0.8853 5.85%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 1.25 1.28 1.36 1.10 1.07 1.05 1.04 -
P/RPS 0.75 0.73 0.71 0.70 0.95 0.54 0.68 1.64%
P/EPS 14.11 9.98 8.09 21.34 371.50 9.16 16.16 -2.23%
EY 7.09 10.02 12.36 4.69 0.27 10.91 6.19 2.28%
DY 2.40 1.95 1.47 2.36 0.00 2.86 2.88 -2.99%
P/NAPS 0.95 1.02 1.19 1.09 1.06 1.03 1.12 -2.70%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 21/11/13 22/11/12 23/11/11 23/11/10 25/11/09 21/11/08 22/11/07 -
Price 1.30 1.19 1.42 1.17 0.98 0.75 1.17 -
P/RPS 0.78 0.67 0.74 0.74 0.87 0.38 0.77 0.21%
P/EPS 14.68 9.28 8.45 22.70 340.25 6.54 18.18 -3.49%
EY 6.81 10.78 11.84 4.40 0.29 15.28 5.50 3.62%
DY 2.31 2.10 1.41 2.22 0.00 4.00 2.56 -1.69%
P/NAPS 0.99 0.95 1.25 1.16 0.97 0.74 1.26 -3.93%

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