Highlights

[CHINWEL] QoQ Quarter Result on 2009-09-30 [#1]

Stock [CHINWEL]: CHIN WELL HOLDINGS BHD
Announcement Date 25-Nov-2009
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2010
Quarter 30-Sep-2009  [#1]
Profit Trend QoQ -     21.07%    YoY -     -23.89%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 119,287 104,856 92,718 87,172 73,439 60,129 87,410 23.10%
  QoQ % 13.76% 13.09% 6.36% 18.70% 22.14% -31.21% -
  Horiz. % 136.47% 119.96% 106.07% 99.73% 84.02% 68.79% 100.00%
PBT 808 5,921 3,634 8,583 7,235 9,487 -23,168 -
  QoQ % -86.35% 62.93% -57.66% 18.63% -23.74% 140.95% -
  Horiz. % -3.49% -25.56% -15.69% -37.05% -31.23% -40.95% 100.00%
Tax 181 -1,751 -1,054 -2,355 -2,032 -3,112 2,498 -82.70%
  QoQ % 110.34% -66.13% 55.24% -15.90% 34.70% -224.58% -
  Horiz. % 7.25% -70.10% -42.19% -94.28% -81.35% -124.58% 100.00%
NP 989 4,170 2,580 6,228 5,203 6,375 -20,670 -
  QoQ % -76.28% 61.63% -58.57% 19.70% -18.38% 130.84% -
  Horiz. % -4.78% -20.17% -12.48% -30.13% -25.17% -30.84% 100.00%
NP to SH 45 4,569 2,902 6,424 5,306 6,634 -17,580 -
  QoQ % -99.02% 57.44% -54.83% 21.07% -20.02% 137.74% -
  Horiz. % -0.26% -25.99% -16.51% -36.54% -30.18% -37.74% 100.00%
Tax Rate -22.40 % 29.57 % 29.00 % 27.44 % 28.09 % 32.80 % - % -
  QoQ % -175.75% 1.97% 5.69% -2.31% -14.36% 0.00% -
  Horiz. % -68.29% 90.15% 88.41% 83.66% 85.64% 100.00% -
Total Cost 118,298 100,686 90,138 80,944 68,236 53,754 108,080 6.22%
  QoQ % 17.49% 11.70% 11.36% 18.62% 26.94% -50.26% -
  Horiz. % 109.45% 93.16% 83.40% 74.89% 63.13% 49.74% 100.00%
Net Worth 236,666 274,683 276,511 274,925 269,381 267,544 256,204 -5.16%
  QoQ % -13.84% -0.66% 0.58% 2.06% 0.69% 4.43% -
  Horiz. % 92.37% 107.21% 107.93% 107.31% 105.14% 104.43% 100.00%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - 2,719 1,642 - - - - -
  QoQ % 0.00% 65.57% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 165.57% 100.00% - - - -
Div Payout % - % 59.52 % 56.60 % - % - % - % - % -
  QoQ % 0.00% 5.16% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 105.16% 100.00% - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 236,666 274,683 276,511 274,925 269,381 267,544 256,204 -5.16%
  QoQ % -13.84% -0.66% 0.58% 2.06% 0.69% 4.43% -
  Horiz. % 92.37% 107.21% 107.93% 107.31% 105.14% 104.43% 100.00%
NOSH 236,666 271,964 273,773 272,203 272,102 273,004 272,558 -9.01%
  QoQ % -12.98% -0.66% 0.58% 0.04% -0.33% 0.16% -
  Horiz. % 86.83% 99.78% 100.45% 99.87% 99.83% 100.16% 100.00%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 0.83 % 3.98 % 2.78 % 7.14 % 7.08 % 10.60 % -23.65 % -
  QoQ % -79.15% 43.17% -61.06% 0.85% -33.21% 144.82% -
  Horiz. % -3.51% -16.83% -11.75% -30.19% -29.94% -44.82% 100.00%
ROE 0.02 % 1.66 % 1.05 % 2.34 % 1.97 % 2.48 % -6.86 % -
  QoQ % -98.80% 58.10% -55.13% 18.78% -20.56% 136.15% -
  Horiz. % -0.29% -24.20% -15.31% -34.11% -28.72% -36.15% 100.00%
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 50.40 38.56 33.87 32.02 26.99 22.02 32.07 35.28%
  QoQ % 30.71% 13.85% 5.78% 18.64% 22.57% -31.34% -
  Horiz. % 157.16% 120.24% 105.61% 99.84% 84.16% 68.66% 100.00%
EPS 0.02 1.68 1.06 2.36 1.95 2.43 -6.45 -
  QoQ % -98.81% 58.49% -55.08% 21.03% -19.75% 137.67% -
  Horiz. % -0.31% -26.05% -16.43% -36.59% -30.23% -37.67% 100.00%
DPS 0.00 1.00 0.60 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 66.67% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 166.67% 100.00% - - - -
NAPS 1.0000 1.0100 1.0100 1.0100 0.9900 0.9800 0.9400 4.22%
  QoQ % -0.99% 0.00% 0.00% 2.02% 1.02% 4.26% -
  Horiz. % 106.38% 107.45% 107.45% 107.45% 105.32% 104.26% 100.00%
Adjusted Per Share Value based on latest NOSH - 299,533
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 39.82 35.01 30.95 29.10 24.52 20.07 29.18 23.10%
  QoQ % 13.74% 13.12% 6.36% 18.68% 22.17% -31.22% -
  Horiz. % 136.46% 119.98% 106.07% 99.73% 84.03% 68.78% 100.00%
EPS 0.02 1.53 0.97 2.14 1.77 2.21 -5.87 -
  QoQ % -98.69% 57.73% -54.67% 20.90% -19.91% 137.65% -
  Horiz. % -0.34% -26.06% -16.52% -36.46% -30.15% -37.65% 100.00%
DPS 0.00 0.91 0.55 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 65.45% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 165.45% 100.00% - - - -
NAPS 0.7901 0.9170 0.9231 0.9178 0.8993 0.8932 0.8553 -5.16%
  QoQ % -13.84% -0.66% 0.58% 2.06% 0.68% 4.43% -
  Horiz. % 92.38% 107.21% 107.93% 107.31% 105.14% 104.43% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 1.0500 1.0200 1.0100 1.0700 1.1700 0.8000 0.6800 -
P/RPS 2.08 2.65 2.98 3.34 4.34 3.63 2.12 -1.27%
  QoQ % -21.51% -11.07% -10.78% -23.04% 19.56% 71.23% -
  Horiz. % 98.11% 125.00% 140.57% 157.55% 204.72% 171.23% 100.00%
P/EPS 5,522.22 60.71 95.28 45.34 60.00 32.92 -10.54 -
  QoQ % 8,996.06% -36.28% 110.15% -24.43% 82.26% 412.33% -
  Horiz. % -52,392.98% -576.00% -903.98% -430.17% -569.26% -312.33% 100.00%
EY 0.02 1.65 1.05 2.21 1.67 3.04 -9.49 -
  QoQ % -98.79% 57.14% -52.49% 32.34% -45.07% 132.03% -
  Horiz. % -0.21% -17.39% -11.06% -23.29% -17.60% -32.03% 100.00%
DY 0.00 0.98 0.59 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 66.10% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 166.10% 100.00% - - - -
P/NAPS 1.05 1.01 1.00 1.06 1.18 0.82 0.72 28.69%
  QoQ % 3.96% 1.00% -5.66% -10.17% 43.90% 13.89% -
  Horiz. % 145.83% 140.28% 138.89% 147.22% 163.89% 113.89% 100.00%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 25/08/10 25/05/10 23/02/10 25/11/09 26/08/09 21/05/09 23/02/09 -
Price 1.1200 1.0000 1.1200 0.9800 1.1100 1.1800 0.8500 -
P/RPS 2.22 2.59 3.31 3.06 4.11 5.36 2.65 -11.16%
  QoQ % -14.29% -21.75% 8.17% -25.55% -23.32% 102.26% -
  Horiz. % 83.77% 97.74% 124.91% 115.47% 155.09% 202.26% 100.00%
P/EPS 5,890.37 59.52 105.66 41.53 56.92 48.56 -13.18 -
  QoQ % 9,796.46% -43.67% 154.42% -27.04% 17.22% 468.44% -
  Horiz. % -44,691.73% -451.59% -801.67% -315.10% -431.87% -368.44% 100.00%
EY 0.02 1.68 0.95 2.41 1.76 2.06 -7.59 -
  QoQ % -98.81% 76.84% -60.58% 36.93% -14.56% 127.14% -
  Horiz. % -0.26% -22.13% -12.52% -31.75% -23.19% -27.14% 100.00%
DY 0.00 1.00 0.54 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 85.19% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 185.19% 100.00% - - - -
P/NAPS 1.12 0.99 1.11 0.97 1.12 1.20 0.90 15.74%
  QoQ % 13.13% -10.81% 14.43% -13.39% -6.67% 33.33% -
  Horiz. % 124.44% 110.00% 123.33% 107.78% 124.44% 133.33% 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.
 


 

1215 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.770.00 
 KOTRA 2.050.00 
 UCREST 0.150.00 
 PINEAPP 0.320.00 
 PUC 0.0350.00 
 WILLOW 0.480.00 
 IRIS 0.140.00 
 BTECH 0.220.00 
 3A 0.750.00 
 TENAGA-C57 0.0950.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. KRONO - Stock of the Year 2020 The Investment Journey with AlexChong
2. NETX (0020) THE DISRUPTIVE TECH COMPANY FOR CHANGING TIMES LIKE NOW, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. Am I a Chinese Chauvinistic? Sslee blog
4. Cutting Your Losses Our Investment Journey
5. How and Why Prepare for Recession 2020 How and Why Prepare for Recession 2020
6. Why should MCA interfere with Utar? - Koon Yew Yin Koon Yew Yin's Blog
7. We traded SCNWOLF and made RM15,000 profits in nine minutes. The Pelham Blue Fund
8. 高息股转型投资法 Our Investment Journey
Partners & Brokers