Highlights

[CHINWEL] QoQ Quarter Result on 2012-06-30 [#4]

Stock [CHINWEL]: CHIN WELL HOLDINGS BHD
Announcement Date 28-Aug-2012
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2012
Quarter 30-Jun-2012  [#4]
Profit Trend QoQ -     43.58%    YoY -     -35.59%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 114,969 110,969 114,907 118,370 117,784 131,110 134,317 -9.84%
  QoQ % 3.60% -3.43% -2.93% 0.50% -10.16% -2.39% -
  Horiz. % 85.60% 82.62% 85.55% 88.13% 87.69% 97.61% 100.00%
PBT 7,691 7,130 6,448 10,855 9,091 24,698 25,811 -55.36%
  QoQ % 7.87% 10.58% -40.60% 19.40% -63.19% -4.31% -
  Horiz. % 29.80% 27.62% 24.98% 42.06% 35.22% 95.69% 100.00%
Tax -1,571 -1,175 -1,342 -1,485 -1,289 -3,173 -1,939 -13.08%
  QoQ % -33.70% 12.44% 9.63% -15.21% 59.38% -63.64% -
  Horiz. % 81.02% 60.60% 69.21% 76.59% 66.48% 163.64% 100.00%
NP 6,120 5,955 5,106 9,370 7,802 21,525 23,872 -59.61%
  QoQ % 2.77% 16.63% -45.51% 20.10% -63.75% -9.83% -
  Horiz. % 25.64% 24.95% 21.39% 39.25% 32.68% 90.17% 100.00%
NP to SH 4,745 5,290 4,206 8,431 5,872 16,530 16,802 -56.92%
  QoQ % -10.30% 25.77% -50.11% 43.58% -64.48% -1.62% -
  Horiz. % 28.24% 31.48% 25.03% 50.18% 34.95% 98.38% 100.00%
Tax Rate 20.43 % 16.48 % 20.81 % 13.68 % 14.18 % 12.85 % 7.51 % 94.75%
  QoQ % 23.97% -20.81% 52.12% -3.53% 10.35% 71.11% -
  Horiz. % 272.04% 219.44% 277.10% 182.16% 188.81% 171.11% 100.00%
Total Cost 108,849 105,014 109,801 109,000 109,982 109,585 110,445 -0.96%
  QoQ % 3.65% -4.36% 0.73% -0.89% 0.36% -0.78% -
  Horiz. % 98.55% 95.08% 99.42% 98.69% 99.58% 99.22% 100.00%
Net Worth 349,057 343,577 341,396 341,059 333,201 326,787 310,442 8.12%
  QoQ % 1.60% 0.64% 0.10% 2.36% 1.96% 5.27% -
  Horiz. % 112.44% 110.67% 109.97% 109.86% 107.33% 105.27% 100.00%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - 2,726 - 4,092 - 2,723 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.13% 0.00% 150.29% 0.00% 100.00% -
Div Payout % - % 51.55 % - % 48.54 % - % 16.47 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 312.99% 0.00% 294.72% 0.00% 100.00% -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 349,057 343,577 341,396 341,059 333,201 326,787 310,442 8.12%
  QoQ % 1.60% 0.64% 0.10% 2.36% 1.96% 5.27% -
  Horiz. % 112.44% 110.67% 109.97% 109.86% 107.33% 105.27% 100.00%
NOSH 272,701 272,680 273,116 272,847 273,116 272,322 272,317 0.09%
  QoQ % 0.01% -0.16% 0.10% -0.10% 0.29% 0.00% -
  Horiz. % 100.14% 100.13% 100.29% 100.19% 100.29% 100.00% 100.00%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 5.32 % 5.37 % 4.44 % 7.92 % 6.62 % 16.42 % 17.77 % -55.21%
  QoQ % -0.93% 20.95% -43.94% 19.64% -59.68% -7.60% -
  Horiz. % 29.94% 30.22% 24.99% 44.57% 37.25% 92.40% 100.00%
ROE 1.36 % 1.54 % 1.23 % 2.47 % 1.76 % 5.06 % 5.41 % -60.13%
  QoQ % -11.69% 25.20% -50.20% 40.34% -65.22% -6.47% -
  Horiz. % 25.14% 28.47% 22.74% 45.66% 32.53% 93.53% 100.00%
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 42.16 40.70 42.07 43.38 43.13 48.15 49.32 -9.92%
  QoQ % 3.59% -3.26% -3.02% 0.58% -10.43% -2.37% -
  Horiz. % 85.48% 82.52% 85.30% 87.96% 87.45% 97.63% 100.00%
EPS 1.74 1.94 1.54 3.09 2.15 6.07 6.17 -56.96%
  QoQ % -10.31% 25.97% -50.16% 43.72% -64.58% -1.62% -
  Horiz. % 28.20% 31.44% 24.96% 50.08% 34.85% 98.38% 100.00%
DPS 0.00 1.00 0.00 1.50 0.00 1.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 0.00% 150.00% 0.00% 100.00% -
NAPS 1.2800 1.2600 1.2500 1.2500 1.2200 1.2000 1.1400 8.02%
  QoQ % 1.59% 0.80% 0.00% 2.46% 1.67% 5.26% -
  Horiz. % 112.28% 110.53% 109.65% 109.65% 107.02% 105.26% 100.00%
Adjusted Per Share Value based on latest NOSH - 299,533
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 38.38 37.05 38.36 39.52 39.32 43.77 44.84 -9.84%
  QoQ % 3.59% -3.42% -2.94% 0.51% -10.17% -2.39% -
  Horiz. % 85.59% 82.63% 85.55% 88.14% 87.69% 97.61% 100.00%
EPS 1.58 1.77 1.40 2.81 1.96 5.52 5.61 -57.00%
  QoQ % -10.73% 26.43% -50.18% 43.37% -64.49% -1.60% -
  Horiz. % 28.16% 31.55% 24.96% 50.09% 34.94% 98.40% 100.00%
DPS 0.00 0.91 0.00 1.37 0.00 0.91 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 0.00% 150.55% 0.00% 100.00% -
NAPS 1.1653 1.1470 1.1398 1.1386 1.1124 1.0910 1.0364 8.12%
  QoQ % 1.60% 0.63% 0.11% 2.36% 1.96% 5.27% -
  Horiz. % 112.44% 110.67% 109.98% 109.86% 107.33% 105.27% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 1.1300 1.2300 1.2800 1.3500 1.3700 1.4400 1.3600 -
P/RPS 2.68 3.02 3.04 3.11 3.18 2.99 2.76 -1.94%
  QoQ % -11.26% -0.66% -2.25% -2.20% 6.35% 8.33% -
  Horiz. % 97.10% 109.42% 110.14% 112.68% 115.22% 108.33% 100.00%
P/EPS 64.94 63.40 83.12 43.69 63.72 23.72 22.04 105.39%
  QoQ % 2.43% -23.72% 90.25% -31.43% 168.63% 7.62% -
  Horiz. % 294.65% 287.66% 377.13% 198.23% 289.11% 107.62% 100.00%
EY 1.54 1.58 1.20 2.29 1.57 4.22 4.54 -51.33%
  QoQ % -2.53% 31.67% -47.60% 45.86% -62.80% -7.05% -
  Horiz. % 33.92% 34.80% 26.43% 50.44% 34.58% 92.95% 100.00%
DY 0.00 0.81 0.00 1.11 0.00 0.69 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 117.39% 0.00% 160.87% 0.00% 100.00% -
P/NAPS 0.88 0.98 1.02 1.08 1.12 1.20 1.19 -18.21%
  QoQ % -10.20% -3.92% -5.56% -3.57% -6.67% 0.84% -
  Horiz. % 73.95% 82.35% 85.71% 90.76% 94.12% 100.84% 100.00%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 30/05/13 21/02/13 22/11/12 28/08/12 24/05/12 24/02/12 23/11/11 -
Price 1.0500 1.1500 1.1900 1.2500 1.2900 1.4000 1.4200 -
P/RPS 2.49 2.83 2.83 2.88 2.99 2.91 2.88 -9.24%
  QoQ % -12.01% 0.00% -1.74% -3.68% 2.75% 1.04% -
  Horiz. % 86.46% 98.26% 98.26% 100.00% 103.82% 101.04% 100.00%
P/EPS 60.34 59.28 77.27 40.45 60.00 23.06 23.01 90.05%
  QoQ % 1.79% -23.28% 91.03% -32.58% 160.19% 0.22% -
  Horiz. % 262.23% 257.63% 335.81% 175.79% 260.76% 100.22% 100.00%
EY 1.66 1.69 1.29 2.47 1.67 4.34 4.35 -47.36%
  QoQ % -1.78% 31.01% -47.77% 47.90% -61.52% -0.23% -
  Horiz. % 38.16% 38.85% 29.66% 56.78% 38.39% 99.77% 100.00%
DY 0.00 0.87 0.00 1.20 0.00 0.71 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 122.54% 0.00% 169.01% 0.00% 100.00% -
P/NAPS 0.82 0.91 0.95 1.00 1.06 1.17 1.25 -24.48%
  QoQ % -9.89% -4.21% -5.00% -5.66% -9.40% -6.40% -
  Horiz. % 65.60% 72.80% 76.00% 80.00% 84.80% 93.60% 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.
 


 

350  355  474  793 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PERDANA-PR 0.02+0.005 
 JAKS 1.27-0.03 
 SANICHI 0.045-0.005 
 TDM 0.31+0.005 
 FPGROUP 0.685+0.045 
 DGB-WB 0.01-0.005 
 ARMADA 0.485+0.025 
 SAPNRG 0.2650.00 
 DGB 0.145+0.005 
 VELESTO 0.3650.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers