Highlights

[CHINWEL] QoQ Cumulative Quarter Result on 2011-09-30 [#1]

Stock [CHINWEL]: CHIN WELL HOLDINGS BHD
Announcement Date 23-Nov-2011
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2012
Quarter 30-Sep-2011  [#1]
Profit Trend QoQ -     -52.70%    YoY -     156.48%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 501,581 383,211 265,427 134,317 501,582 352,698 242,273 62.51%
  QoQ % 30.89% 44.38% 97.61% -73.22% 42.21% 45.58% -
  Horiz. % 207.03% 158.17% 109.56% 55.44% 207.03% 145.58% 100.00%
PBT 70,455 59,600 50,509 25,811 51,060 33,995 25,117 99.02%
  QoQ % 18.21% 18.00% 95.69% -49.45% 50.20% 35.35% -
  Horiz. % 280.51% 237.29% 201.09% 102.76% 203.29% 135.35% 100.00%
Tax -7,886 -6,401 -5,112 -1,939 -6,803 -4,312 -3,565 69.85%
  QoQ % -23.20% -25.22% -163.64% 71.50% -57.77% -20.95% -
  Horiz. % 221.21% 179.55% 143.39% 54.39% 190.83% 120.95% 100.00%
NP 62,569 53,199 45,397 23,872 44,257 29,683 21,552 103.64%
  QoQ % 17.61% 17.19% 90.17% -46.06% 49.10% 37.73% -
  Horiz. % 290.32% 246.84% 210.64% 110.76% 205.35% 137.73% 100.00%
NP to SH 47,635 39,204 33,332 16,802 35,520 22,431 16,771 100.69%
  QoQ % 21.51% 17.62% 98.38% -52.70% 58.35% 33.75% -
  Horiz. % 284.03% 233.76% 198.75% 100.18% 211.79% 133.75% 100.00%
Tax Rate 11.19 % 10.74 % 10.12 % 7.51 % 13.32 % 12.68 % 14.19 % -14.66%
  QoQ % 4.19% 6.13% 34.75% -43.62% 5.05% -10.64% -
  Horiz. % 78.86% 75.69% 71.32% 52.92% 93.87% 89.36% 100.00%
Total Cost 439,012 330,012 220,030 110,445 457,325 323,015 220,721 58.22%
  QoQ % 33.03% 49.99% 99.22% -75.85% 41.58% 46.35% -
  Horiz. % 198.90% 149.52% 99.69% 50.04% 207.20% 146.35% 100.00%
Net Worth 340,639 332,606 327,051 310,442 291,613 283,453 286,334 12.29%
  QoQ % 2.41% 1.70% 5.35% 6.46% 2.88% -1.01% -
  Horiz. % 118.97% 116.16% 114.22% 108.42% 101.84% 98.99% 100.00%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div 6,812 2,726 2,725 - 8,176 8,176 - -
  QoQ % 149.89% 0.03% 0.00% 0.00% -0.01% 0.00% -
  Horiz. % 83.32% 33.34% 33.33% 0.00% 99.99% 100.00% -
Div Payout % 14.30 % 6.95 % 8.18 % - % 23.02 % 36.45 % - % -
  QoQ % 105.76% -15.04% 0.00% 0.00% -36.84% 0.00% -
  Horiz. % 39.23% 19.07% 22.44% 0.00% 63.16% 100.00% -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 340,639 332,606 327,051 310,442 291,613 283,453 286,334 12.29%
  QoQ % 2.41% 1.70% 5.35% 6.46% 2.88% -1.01% -
  Horiz. % 118.97% 116.16% 114.22% 108.42% 101.84% 98.99% 100.00%
NOSH 272,511 272,628 272,542 272,317 272,536 272,551 272,699 -0.05%
  QoQ % -0.04% 0.03% 0.08% -0.08% -0.01% -0.05% -
  Horiz. % 99.93% 99.97% 99.94% 99.86% 99.94% 99.95% 100.00%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 12.47 % 13.88 % 17.10 % 17.77 % 8.82 % 8.42 % 8.90 % 25.24%
  QoQ % -10.16% -18.83% -3.77% 101.47% 4.75% -5.39% -
  Horiz. % 140.11% 155.96% 192.13% 199.66% 99.10% 94.61% 100.00%
ROE 13.98 % 11.79 % 10.19 % 5.41 % 12.18 % 7.91 % 5.86 % 78.64%
  QoQ % 18.58% 15.70% 88.35% -55.58% 53.98% 34.98% -
  Horiz. % 238.57% 201.19% 173.89% 92.32% 207.85% 134.98% 100.00%
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 184.06 140.56 97.39 49.32 184.04 129.41 88.84 62.59%
  QoQ % 30.95% 44.33% 97.47% -73.20% 42.21% 45.67% -
  Horiz. % 207.18% 158.22% 109.62% 55.52% 207.16% 145.67% 100.00%
EPS 17.48 14.38 12.23 6.17 13.03 8.23 6.15 100.78%
  QoQ % 21.56% 17.58% 98.22% -52.65% 58.32% 33.82% -
  Horiz. % 284.23% 233.82% 198.86% 100.33% 211.87% 133.82% 100.00%
DPS 2.50 1.00 1.00 0.00 3.00 3.00 0.00 -
  QoQ % 150.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 83.33% 33.33% 33.33% 0.00% 100.00% 100.00% -
NAPS 1.2500 1.2200 1.2000 1.1400 1.0700 1.0400 1.0500 12.34%
  QoQ % 2.46% 1.67% 5.26% 6.54% 2.88% -0.95% -
  Horiz. % 119.05% 116.19% 114.29% 108.57% 101.90% 99.05% 100.00%
Adjusted Per Share Value based on latest NOSH - 299,533
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 167.45 127.94 88.61 44.84 167.45 117.75 80.88 62.51%
  QoQ % 30.88% 44.39% 97.61% -73.22% 42.21% 45.59% -
  Horiz. % 207.04% 158.18% 109.56% 55.44% 207.04% 145.59% 100.00%
EPS 15.90 13.09 11.13 5.61 11.86 7.49 5.60 100.64%
  QoQ % 21.47% 17.61% 98.40% -52.70% 58.34% 33.75% -
  Horiz. % 283.93% 233.75% 198.75% 100.18% 211.79% 133.75% 100.00%
DPS 2.27 0.91 0.91 0.00 2.73 2.73 0.00 -
  QoQ % 149.45% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 83.15% 33.33% 33.33% 0.00% 100.00% 100.00% -
NAPS 1.1372 1.1104 1.0919 1.0364 0.9736 0.9463 0.9559 12.29%
  QoQ % 2.41% 1.69% 5.36% 6.45% 2.88% -1.00% -
  Horiz. % 118.97% 116.16% 114.23% 108.42% 101.85% 99.00% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 1.3500 1.3700 1.4400 1.3600 1.5100 1.3600 1.1900 -
P/RPS 0.73 0.97 1.48 2.76 0.82 1.05 1.34 -33.32%
  QoQ % -24.74% -34.46% -46.38% 236.59% -21.90% -21.64% -
  Horiz. % 54.48% 72.39% 110.45% 205.97% 61.19% 78.36% 100.00%
P/EPS 7.72 9.53 11.77 22.04 11.59 16.52 19.35 -45.84%
  QoQ % -18.99% -19.03% -46.60% 90.16% -29.84% -14.63% -
  Horiz. % 39.90% 49.25% 60.83% 113.90% 59.90% 85.37% 100.00%
EY 12.95 10.50 8.49 4.54 8.63 6.05 5.17 84.54%
  QoQ % 23.33% 23.67% 87.00% -47.39% 42.64% 17.02% -
  Horiz. % 250.48% 203.09% 164.22% 87.81% 166.92% 117.02% 100.00%
DY 1.85 0.73 0.69 0.00 1.99 2.21 0.00 -
  QoQ % 153.42% 5.80% 0.00% 0.00% -9.95% 0.00% -
  Horiz. % 83.71% 33.03% 31.22% 0.00% 90.05% 100.00% -
P/NAPS 1.08 1.12 1.20 1.19 1.41 1.31 1.13 -2.97%
  QoQ % -3.57% -6.67% 0.84% -15.60% 7.63% 15.93% -
  Horiz. % 95.58% 99.12% 106.19% 105.31% 124.78% 115.93% 100.00%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 28/08/12 24/05/12 24/02/12 23/11/11 24/08/11 26/05/11 25/02/11 -
Price 1.2500 1.2900 1.4000 1.4200 1.3600 1.5500 1.3800 -
P/RPS 0.68 0.92 1.44 2.88 0.74 1.20 1.55 -42.29%
  QoQ % -26.09% -36.11% -50.00% 289.19% -38.33% -22.58% -
  Horiz. % 43.87% 59.35% 92.90% 185.81% 47.74% 77.42% 100.00%
P/EPS 7.15 8.97 11.45 23.01 10.43 18.83 22.44 -53.38%
  QoQ % -20.29% -21.66% -50.24% 120.61% -44.61% -16.09% -
  Horiz. % 31.86% 39.97% 51.02% 102.54% 46.48% 83.91% 100.00%
EY 13.98 11.15 8.74 4.35 9.58 5.31 4.46 114.33%
  QoQ % 25.38% 27.57% 100.92% -54.59% 80.41% 19.06% -
  Horiz. % 313.45% 250.00% 195.96% 97.53% 214.80% 119.06% 100.00%
DY 2.00 0.78 0.71 0.00 2.21 1.94 0.00 -
  QoQ % 156.41% 9.86% 0.00% 0.00% 13.92% 0.00% -
  Horiz. % 103.09% 40.21% 36.60% 0.00% 113.92% 100.00% -
P/NAPS 1.00 1.06 1.17 1.25 1.27 1.49 1.31 -16.49%
  QoQ % -5.66% -9.40% -6.40% -1.57% -14.77% 13.74% -
  Horiz. % 76.34% 80.92% 89.31% 95.42% 96.95% 113.74% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

457  312  497  727 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AVI 0.16+0.005 
 DGB 0.11-0.015 
 CAREPLS 0.36-0.035 
 SUPERMX 1.78-0.08 
 MTOUCHE 0.19+0.025 
 HSI-C7K 0.18-0.015 
 ARMADA 0.41-0.01 
 HSI-H8K 0.28+0.01 
 KNM 0.31-0.01 
 RSAWIT 0.315+0.025 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers