[CHINWEL] YoY TTM Result on 31-Dec-2011 [#2]

Stock
[CHINWEL] CHIN WELL HOLDINGS BHD
Announcement Date
24-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Dec-2011 [#2]
Profit Trend
QoQ- 13.79%
YoY- 143.54%
Quarter Report
Latest QR
Upcoming QR
CHINWEL's Result
CHINWEL's Financial Summary
View:
Show?
TTM Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 512,402 462,204 462,030 524,736 466,416 313,458 499,800 0.41%
PBT 63,404 38,516 33,524 76,452 31,846 28,939 19,014 22.21%
Tax -9,508 -7,170 -5,291 -8,350 -5,135 -8,553 -9,553 -0.07%
NP 53,896 31,346 28,233 68,102 26,711 20,386 9,461 33.62%
-
NP to SH 39,885 25,905 23,799 52,081 21,385 21,266 12,349 21.56%
-
Tax Rate 15.00% 18.62% 15.78% 10.92% 16.12% 29.56% 50.24% -
Total Cost 458,506 430,858 433,797 456,634 439,705 293,072 490,339 -1.11%
-
Net Worth 397,921 365,124 343,577 326,787 286,159 276,511 256,204 7.61%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div 13,160 10,902 6,819 8,165 5,449 1,642 8,175 8.25%
Div Payout % 33.00% 42.09% 28.65% 15.68% 25.48% 7.72% 66.20% -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 397,921 365,124 343,577 326,787 286,159 276,511 256,204 7.61%
NOSH 272,549 272,480 272,680 272,322 272,533 273,773 272,558 -0.00%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 10.52% 6.78% 6.11% 12.98% 5.73% 6.50% 1.89% -
ROE 10.02% 7.09% 6.93% 15.94% 7.47% 7.69% 4.82% -
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 188.00 169.63 169.44 192.69 171.14 114.50 183.37 0.41%
EPS 14.63 9.51 8.73 19.12 7.85 7.77 4.53 21.56%
DPS 4.83 4.00 2.50 3.00 2.00 0.60 3.00 8.25%
NAPS 1.46 1.34 1.26 1.20 1.05 1.01 0.94 7.61%
Adjusted Per Share Value based on latest NOSH - 272,322
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 178.64 161.14 161.08 182.94 162.61 109.28 174.25 0.41%
EPS 13.91 9.03 8.30 18.16 7.46 7.41 4.31 21.55%
DPS 4.59 3.80 2.38 2.85 1.90 0.57 2.85 8.26%
NAPS 1.3873 1.273 1.1978 1.1393 0.9977 0.964 0.8932 7.61%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 1.43 1.40 1.23 1.44 1.19 1.01 0.68 -
P/RPS 0.76 0.83 0.73 0.75 0.70 0.88 0.37 12.74%
P/EPS 9.77 14.73 14.09 7.53 15.17 13.00 15.01 -6.90%
EY 10.23 6.79 7.10 13.28 6.59 7.69 6.66 7.41%
DY 3.38 2.86 2.03 2.08 1.68 0.59 4.41 -4.33%
P/NAPS 0.98 1.04 0.98 1.20 1.13 1.00 0.72 5.27%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 26/02/15 20/02/14 21/02/13 24/02/12 25/02/11 23/02/10 23/02/09 -
Price 1.50 1.46 1.15 1.40 1.38 1.12 0.85 -
P/RPS 0.80 0.86 0.68 0.73 0.81 0.98 0.46 9.65%
P/EPS 10.25 15.36 13.18 7.32 17.59 14.42 18.76 -9.57%
EY 9.76 6.51 7.59 13.66 5.69 6.94 5.33 10.60%
DY 3.22 2.74 2.17 2.14 1.45 0.54 3.53 -1.51%
P/NAPS 1.03 1.09 0.91 1.17 1.31 1.11 0.90 2.27%

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