[CHINWEL] YoY TTM Result on 31-Mar-2011 [#3]

Stock
[CHINWEL] CHIN WELL HOLDINGS BHD
Announcement Date
26-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Mar-2011 [#3]
Profit Trend
QoQ- 5.1%
YoY- 17.06%
Quarter Report
Latest QR
Upcoming QR
CHINWEL's Result
CHINWEL's Financial Summary
View:
Show?
TTM Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 477,998 459,215 532,095 471,985 358,185 437,358 471,729 0.22%
PBT 42,129 32,124 76,665 34,803 25,373 18,606 15,965 17.54%
Tax -7,992 -5,573 -8,892 -4,131 -7,192 -10,507 -4,483 10.11%
NP 34,137 26,551 67,773 30,672 18,181 8,099 11,482 19.90%
-
NP to SH 28,284 22,672 52,293 22,476 19,201 10,765 17,792 8.02%
-
Tax Rate 18.97% 17.35% 11.60% 11.87% 28.35% 56.47% 28.08% -
Total Cost 443,861 432,664 464,322 441,313 340,004 429,259 460,247 -0.60%
-
Net Worth 365,753 349,057 333,201 282,999 274,683 267,544 250,349 6.51%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div 10,902 6,819 2,723 8,171 4,362 8,175 8,194 4.87%
Div Payout % 38.55% 30.08% 5.21% 36.36% 22.72% 75.94% 46.06% -
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 365,753 349,057 333,201 282,999 274,683 267,544 250,349 6.51%
NOSH 272,950 272,701 273,116 272,115 271,964 273,004 272,119 0.05%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 7.14% 5.78% 12.74% 6.50% 5.08% 1.85% 2.43% -
ROE 7.73% 6.50% 15.69% 7.94% 6.99% 4.02% 7.11% -
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 175.12 168.39 194.82 173.45 131.70 160.20 173.35 0.16%
EPS 10.36 8.31 19.15 8.26 7.06 3.94 6.54 7.96%
DPS 4.00 2.50 1.00 3.00 1.60 3.00 3.00 4.90%
NAPS 1.34 1.28 1.22 1.04 1.01 0.98 0.92 6.46%
Adjusted Per Share Value based on latest NOSH - 272,115
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 159.58 153.31 177.64 157.57 119.58 146.01 157.49 0.21%
EPS 9.44 7.57 17.46 7.50 6.41 3.59 5.94 8.02%
DPS 3.64 2.28 0.91 2.73 1.46 2.73 2.74 4.84%
NAPS 1.2211 1.1653 1.1124 0.9448 0.917 0.8932 0.8358 6.51%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 1.45 1.13 1.37 1.36 1.02 0.80 1.04 -
P/RPS 0.83 0.67 0.70 0.78 0.77 0.50 0.60 5.55%
P/EPS 13.99 13.59 7.16 16.47 14.45 20.29 15.91 -2.11%
EY 7.15 7.36 13.98 6.07 6.92 4.93 6.29 2.15%
DY 2.76 2.21 0.73 2.21 1.57 3.75 2.88 -0.70%
P/NAPS 1.08 0.88 1.12 1.31 1.01 0.82 1.13 -0.75%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 22/05/14 30/05/13 24/05/12 26/05/11 25/05/10 21/05/09 22/05/08 -
Price 1.46 1.05 1.29 1.55 1.00 1.18 1.01 -
P/RPS 0.83 0.62 0.66 0.89 0.76 0.74 0.58 6.15%
P/EPS 14.09 12.63 6.74 18.77 14.16 29.93 15.45 -1.52%
EY 7.10 7.92 14.84 5.33 7.06 3.34 6.47 1.55%
DY 2.74 2.38 0.78 1.94 1.60 2.54 2.97 -1.33%
P/NAPS 1.09 0.82 1.06 1.49 0.99 1.20 1.10 -0.15%

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