[CHINWEL] YoY TTM Result on 31-Mar-2010 [#3]

Stock
[CHINWEL] CHIN WELL HOLDINGS BHD
Announcement Date
25-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2010
Quarter
31-Mar-2010 [#3]
Profit Trend
QoQ- -9.71%
YoY- 78.37%
Quarter Report
Latest QR
Upcoming QR
CHINWEL's Result
CHINWEL's Financial Summary
View:
Show?
TTM Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 459,215 532,095 471,985 358,185 437,358 471,729 353,188 4.46%
PBT 32,124 76,665 34,803 25,373 18,606 15,965 16,518 11.71%
Tax -5,573 -8,892 -4,131 -7,192 -10,507 -4,483 -9,429 -8.38%
NP 26,551 67,773 30,672 18,181 8,099 11,482 7,089 24.59%
-
NP to SH 22,672 52,293 22,476 19,201 10,765 17,792 11,754 11.55%
-
Tax Rate 17.35% 11.60% 11.87% 28.35% 56.47% 28.08% 57.08% -
Total Cost 432,664 464,322 441,313 340,004 429,259 460,247 346,099 3.78%
-
Net Worth 349,057 333,201 282,999 274,683 267,544 250,349 251,353 5.62%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div 6,819 2,723 8,171 4,362 8,175 8,194 8,155 -2.93%
Div Payout % 30.08% 5.21% 36.36% 22.72% 75.94% 46.06% 69.39% -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 349,057 333,201 282,999 274,683 267,544 250,349 251,353 5.62%
NOSH 272,701 273,116 272,115 271,964 273,004 272,119 273,209 -0.03%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 5.78% 12.74% 6.50% 5.08% 1.85% 2.43% 2.01% -
ROE 6.50% 15.69% 7.94% 6.99% 4.02% 7.11% 4.68% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 168.39 194.82 173.45 131.70 160.20 173.35 129.27 4.50%
EPS 8.31 19.15 8.26 7.06 3.94 6.54 4.30 11.59%
DPS 2.50 1.00 3.00 1.60 3.00 3.00 3.00 -2.99%
NAPS 1.28 1.22 1.04 1.01 0.98 0.92 0.92 5.65%
Adjusted Per Share Value based on latest NOSH - 271,964
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 153.31 177.64 157.57 119.58 146.01 157.49 117.91 4.46%
EPS 7.57 17.46 7.50 6.41 3.59 5.94 3.92 11.58%
DPS 2.28 0.91 2.73 1.46 2.73 2.74 2.72 -2.89%
NAPS 1.1653 1.1124 0.9448 0.917 0.8932 0.8358 0.8391 5.62%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 1.13 1.37 1.36 1.02 0.80 1.04 1.42 -
P/RPS 0.67 0.70 0.78 0.77 0.50 0.60 1.10 -7.92%
P/EPS 13.59 7.16 16.47 14.45 20.29 15.91 33.01 -13.73%
EY 7.36 13.98 6.07 6.92 4.93 6.29 3.03 15.92%
DY 2.21 0.73 2.21 1.57 3.75 2.88 2.11 0.77%
P/NAPS 0.88 1.12 1.31 1.01 0.82 1.13 1.54 -8.89%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 30/05/13 24/05/12 26/05/11 25/05/10 21/05/09 22/05/08 23/05/07 -
Price 1.05 1.29 1.55 1.00 1.18 1.01 1.56 -
P/RPS 0.62 0.66 0.89 0.76 0.74 0.58 1.21 -10.53%
P/EPS 12.63 6.74 18.77 14.16 29.93 15.45 36.26 -16.10%
EY 7.92 14.84 5.33 7.06 3.34 6.47 2.76 19.18%
DY 2.38 0.78 1.94 1.60 2.54 2.97 1.92 3.64%
P/NAPS 0.82 1.06 1.49 0.99 1.20 1.10 1.70 -11.43%

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