Highlights

[CHINWEL] QoQ Quarter Result on 2014-06-30 [#4]

Stock [CHINWEL]: CHIN WELL HOLDINGS BHD
Announcement Date 21-Aug-2014
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2014
Quarter 30-Jun-2014  [#4]
Profit Trend QoQ -     117.17%    YoY -     95.61%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 119,635 125,735 127,517 128,387 130,763 119,866 106,325 8.19%
  QoQ % -4.85% -1.40% -0.68% -1.82% 9.09% 12.74% -
  Horiz. % 112.52% 118.26% 119.93% 120.75% 122.98% 112.74% 100.00%
PBT 14,486 13,305 15,002 23,793 11,304 10,468 9,032 37.06%
  QoQ % 8.88% -11.31% -36.95% 110.48% 7.99% 15.90% -
  Horiz. % 160.39% 147.31% 166.10% 263.43% 125.16% 115.90% 100.00%
Tax -2,442 -1,891 -1,502 -3,722 -2,393 -1,980 -1,867 19.62%
  QoQ % -29.14% -25.90% 59.65% -55.54% -20.86% -6.05% -
  Horiz. % 130.80% 101.29% 80.45% 199.36% 128.17% 106.05% 100.00%
NP 12,044 11,414 13,500 20,071 8,911 8,488 7,165 41.42%
  QoQ % 5.52% -15.45% -32.74% 125.24% 4.98% 18.46% -
  Horiz. % 168.09% 159.30% 188.42% 280.13% 124.37% 118.46% 100.00%
NP to SH 10,950 8,340 8,950 15,471 7,124 7,030 6,221 45.83%
  QoQ % 31.29% -6.82% -42.15% 117.17% 1.34% 13.00% -
  Horiz. % 176.02% 134.06% 143.87% 248.69% 114.52% 113.00% 100.00%
Tax Rate 16.86 % 14.21 % 10.01 % 15.64 % 21.17 % 18.91 % 20.67 % -12.71%
  QoQ % 18.65% 41.96% -36.00% -26.12% 11.95% -8.51% -
  Horiz. % 81.57% 68.75% 48.43% 75.67% 102.42% 91.49% 100.00%
Total Cost 107,591 114,321 114,017 108,316 121,852 111,378 99,160 5.60%
  QoQ % -5.89% 0.27% 5.26% -11.11% 9.40% 12.32% -
  Horiz. % 108.50% 115.29% 114.98% 109.23% 122.88% 112.32% 100.00%
Net Worth 402,982 397,921 384,740 272,423 365,753 365,124 357,434 8.33%
  QoQ % 1.27% 3.43% 41.23% -25.52% 0.17% 2.15% -
  Horiz. % 112.74% 111.33% 107.64% 76.22% 102.33% 102.15% 100.00%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - 5,450 - 7,709 - 5,449 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.03% 0.00% 141.47% 0.00% 100.00% -
Div Payout % - % 65.36 % - % 49.83 % - % 77.52 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 84.31% 0.00% 64.28% 0.00% 100.00% -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 402,982 397,921 384,740 272,423 365,753 365,124 357,434 8.33%
  QoQ % 1.27% 3.43% 41.23% -25.52% 0.17% 2.15% -
  Horiz. % 112.74% 111.33% 107.64% 76.22% 102.33% 102.15% 100.00%
NOSH 277,918 272,549 272,865 272,423 272,950 272,480 272,850 1.24%
  QoQ % 1.97% -0.12% 0.16% -0.19% 0.17% -0.14% -
  Horiz. % 101.86% 99.89% 100.01% 99.84% 100.04% 99.86% 100.00%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 10.07 % 9.08 % 10.59 % 15.63 % 6.81 % 7.08 % 6.74 % 30.72%
  QoQ % 10.90% -14.26% -32.25% 129.52% -3.81% 5.04% -
  Horiz. % 149.41% 134.72% 157.12% 231.90% 101.04% 105.04% 100.00%
ROE 2.72 % 2.10 % 2.33 % 5.68 % 1.95 % 1.93 % 1.74 % 34.73%
  QoQ % 29.52% -9.87% -58.98% 191.28% 1.04% 10.92% -
  Horiz. % 156.32% 120.69% 133.91% 326.44% 112.07% 110.92% 100.00%
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 43.05 46.13 46.73 47.13 47.91 43.99 38.97 6.87%
  QoQ % -6.68% -1.28% -0.85% -1.63% 8.91% 12.88% -
  Horiz. % 110.47% 118.37% 119.91% 120.94% 122.94% 112.88% 100.00%
EPS 3.94 3.06 3.28 5.68 2.61 2.58 2.28 44.05%
  QoQ % 28.76% -6.71% -42.25% 117.62% 1.16% 13.16% -
  Horiz. % 172.81% 134.21% 143.86% 249.12% 114.47% 113.16% 100.00%
DPS 0.00 2.00 0.00 2.83 0.00 2.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 0.00% 141.50% 0.00% 100.00% -
NAPS 1.4500 1.4600 1.4100 1.0000 1.3400 1.3400 1.3100 7.01%
  QoQ % -0.68% 3.55% 41.00% -25.37% 0.00% 2.29% -
  Horiz. % 110.69% 111.45% 107.63% 76.34% 102.29% 102.29% 100.00%
Adjusted Per Share Value based on latest NOSH - 299,533
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 39.94 41.98 42.57 42.86 43.66 40.02 35.50 8.18%
  QoQ % -4.86% -1.39% -0.68% -1.83% 9.10% 12.73% -
  Horiz. % 112.51% 118.25% 119.92% 120.73% 122.99% 112.73% 100.00%
EPS 3.66 2.78 2.99 5.17 2.38 2.35 2.08 45.80%
  QoQ % 31.65% -7.02% -42.17% 117.23% 1.28% 12.98% -
  Horiz. % 175.96% 133.65% 143.75% 248.56% 114.42% 112.98% 100.00%
DPS 0.00 1.82 0.00 2.57 0.00 1.82 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 0.00% 141.21% 0.00% 100.00% -
NAPS 1.3454 1.3285 1.2845 0.9095 1.2211 1.2190 1.1933 8.33%
  QoQ % 1.27% 3.43% 41.23% -25.52% 0.17% 2.15% -
  Horiz. % 112.75% 111.33% 107.64% 76.22% 102.33% 102.15% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 1.4700 1.4300 1.6000 1.3400 1.4500 1.4000 1.2500 -
P/RPS 3.41 3.10 3.42 2.84 3.03 3.18 3.21 4.12%
  QoQ % 10.00% -9.36% 20.42% -6.27% -4.72% -0.93% -
  Horiz. % 106.23% 96.57% 106.54% 88.47% 94.39% 99.07% 100.00%
P/EPS 37.31 46.73 48.78 23.60 55.56 54.26 54.82 -22.64%
  QoQ % -20.16% -4.20% 106.69% -57.52% 2.40% -1.02% -
  Horiz. % 68.06% 85.24% 88.98% 43.05% 101.35% 98.98% 100.00%
EY 2.68 2.14 2.05 4.24 1.80 1.84 1.82 29.46%
  QoQ % 25.23% 4.39% -51.65% 135.56% -2.17% 1.10% -
  Horiz. % 147.25% 117.58% 112.64% 232.97% 98.90% 101.10% 100.00%
DY 0.00 1.40 0.00 2.11 0.00 1.43 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 97.90% 0.00% 147.55% 0.00% 100.00% -
P/NAPS 1.01 0.98 1.13 1.34 1.08 1.04 0.95 4.17%
  QoQ % 3.06% -13.27% -15.67% 24.07% 3.85% 9.47% -
  Horiz. % 106.32% 103.16% 118.95% 141.05% 113.68% 109.47% 100.00%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 21/05/15 26/02/15 20/11/14 21/08/14 22/05/14 20/02/14 21/11/13 -
Price 1.6400 1.5000 1.6600 1.5500 1.4600 1.4600 1.3000 -
P/RPS 3.81 3.25 3.55 3.29 3.05 3.32 3.34 9.18%
  QoQ % 17.23% -8.45% 7.90% 7.87% -8.13% -0.60% -
  Horiz. % 114.07% 97.31% 106.29% 98.50% 91.32% 99.40% 100.00%
P/EPS 41.62 49.02 50.61 27.29 55.94 56.59 57.02 -18.95%
  QoQ % -15.10% -3.14% 85.45% -51.22% -1.15% -0.75% -
  Horiz. % 72.99% 85.97% 88.76% 47.86% 98.11% 99.25% 100.00%
EY 2.40 2.04 1.98 3.66 1.79 1.77 1.75 23.46%
  QoQ % 17.65% 3.03% -45.90% 104.47% 1.13% 1.14% -
  Horiz. % 137.14% 116.57% 113.14% 209.14% 102.29% 101.14% 100.00%
DY 0.00 1.33 0.00 1.83 0.00 1.37 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 97.08% 0.00% 133.58% 0.00% 100.00% -
P/NAPS 1.13 1.03 1.18 1.55 1.09 1.09 0.99 9.23%
  QoQ % 9.71% -12.71% -23.87% 42.20% 0.00% 10.10% -
  Horiz. % 114.14% 104.04% 119.19% 156.57% 110.10% 110.10% 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.
 


 

436  284  495 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C7K 0.275+0.01 
 KHEESAN 0.485+0.005 
 IMPIANA 0.0250.00 
 ARMADA 0.475-0.02 
 HSI-H8F 0.25-0.015 
 TDM 0.275+0.03 
 FINTEC 0.0550.00 
 KNM 0.360.00 
 KNM-WB 0.075-0.01 
 MTRONIC-WA 0.010.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers