Highlights

[CHINWEL] QoQ 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 -     28.37%    YoY -     156.48%
Quarter Report


View:


Show?  QoQ % Horiz. %

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 118,370 117,784 131,110 134,317 148,884 110,425 127,582 -4.88%
  QoQ % 0.50% -10.16% -2.39% -9.78% 34.83% -13.45% -
  Horiz. % 92.78% 92.32% 102.77% 105.28% 116.70% 86.55% 100.00%
PBT 10,855 9,091 24,698 25,811 17,065 8,878 15,723 -21.90%
  QoQ % 19.40% -63.19% -4.31% 51.25% 92.22% -43.53% -
  Horiz. % 69.04% 57.82% 157.08% 164.16% 108.54% 56.47% 100.00%
Tax -1,485 -1,289 -3,173 -1,939 -2,491 -747 -1,908 -15.40%
  QoQ % -15.21% 59.38% -63.64% 22.16% -233.47% 60.85% -
  Horiz. % 77.83% 67.56% 166.30% 101.62% 130.56% 39.15% 100.00%
NP 9,370 7,802 21,525 23,872 14,574 8,131 13,815 -22.82%
  QoQ % 20.10% -63.75% -9.83% 63.80% 79.24% -41.14% -
  Horiz. % 67.82% 56.47% 155.81% 172.80% 105.49% 58.86% 100.00%
NP to SH 8,431 5,872 16,530 16,802 13,089 5,660 10,220 -12.05%
  QoQ % 43.58% -64.48% -1.62% 28.37% 131.25% -44.62% -
  Horiz. % 82.50% 57.46% 161.74% 164.40% 128.07% 55.38% 100.00%
Tax Rate 13.68 % 14.18 % 12.85 % 7.51 % 14.60 % 8.41 % 12.14 % 8.30%
  QoQ % -3.53% 10.35% 71.11% -48.56% 73.60% -30.72% -
  Horiz. % 112.69% 116.80% 105.85% 61.86% 120.26% 69.28% 100.00%
Total Cost 109,000 109,982 109,585 110,445 134,310 102,294 113,767 -2.82%
  QoQ % -0.89% 0.36% -0.78% -17.77% 31.30% -10.08% -
  Horiz. % 95.81% 96.67% 96.32% 97.08% 118.06% 89.92% 100.00%
Net Worth 341,059 333,201 326,787 310,442 291,585 282,999 286,159 12.42%
  QoQ % 2.36% 1.96% 5.27% 6.47% 3.03% -1.10% -
  Horiz. % 119.19% 116.44% 114.20% 108.49% 101.90% 98.90% 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 4,092 - 2,723 - - 5,442 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 75.20% 0.00% 50.04% 0.00% 0.00% 100.00% -
Div Payout % 48.54 % - % 16.47 % - % - % 96.15 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 50.48% 0.00% 17.13% 0.00% 0.00% 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 341,059 333,201 326,787 310,442 291,585 282,999 286,159 12.42%
  QoQ % 2.36% 1.96% 5.27% 6.47% 3.03% -1.10% -
  Horiz. % 119.19% 116.44% 114.20% 108.49% 101.90% 98.90% 100.00%
NOSH 272,847 273,116 272,322 272,317 272,510 272,115 272,533 0.08%
  QoQ % -0.10% 0.29% 0.00% -0.07% 0.15% -0.15% -
  Horiz. % 100.12% 100.21% 99.92% 99.92% 99.99% 99.85% 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 7.92 % 6.62 % 16.42 % 17.77 % 9.79 % 7.36 % 10.83 % -18.85%
  QoQ % 19.64% -59.68% -7.60% 81.51% 33.02% -32.04% -
  Horiz. % 73.13% 61.13% 151.62% 164.08% 90.40% 67.96% 100.00%
ROE 2.47 % 1.76 % 5.06 % 5.41 % 4.49 % 2.00 % 3.57 % -21.79%
  QoQ % 40.34% -65.22% -6.47% 20.49% 124.50% -43.98% -
  Horiz. % 69.19% 49.30% 141.74% 151.54% 125.77% 56.02% 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 43.38 43.13 48.15 49.32 54.63 40.58 46.81 -4.95%
  QoQ % 0.58% -10.43% -2.37% -9.72% 34.62% -13.31% -
  Horiz. % 92.67% 92.14% 102.86% 105.36% 116.71% 86.69% 100.00%
EPS 3.09 2.15 6.07 6.17 4.80 2.08 3.75 -12.12%
  QoQ % 43.72% -64.58% -1.62% 28.54% 130.77% -44.53% -
  Horiz. % 82.40% 57.33% 161.87% 164.53% 128.00% 55.47% 100.00%
DPS 1.50 0.00 1.00 0.00 0.00 2.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 75.00% 0.00% 50.00% 0.00% 0.00% 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 39.52 39.32 43.77 44.84 49.71 36.87 42.59 -4.87%
  QoQ % 0.51% -10.17% -2.39% -9.80% 34.83% -13.43% -
  Horiz. % 92.79% 92.32% 102.77% 105.28% 116.72% 86.57% 100.00%
EPS 2.81 1.96 5.52 5.61 4.37 1.89 3.41 -12.11%
  QoQ % 43.37% -64.49% -1.60% 28.38% 131.22% -44.57% -
  Horiz. % 82.40% 57.48% 161.88% 164.52% 128.15% 55.43% 100.00%
DPS 1.37 0.00 0.91 0.00 0.00 1.82 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 75.27% 0.00% 50.00% 0.00% 0.00% 100.00% -
NAPS 1.1386 1.1124 1.0910 1.0364 0.9735 0.9448 0.9554 12.42%
  QoQ % 2.36% 1.96% 5.27% 6.46% 3.04% -1.11% -
  Horiz. % 119.18% 116.43% 114.19% 108.48% 101.89% 98.89% 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 3.11 3.18 2.99 2.76 2.76 3.35 2.54 14.46%
  QoQ % -2.20% 6.35% 8.33% 0.00% -17.61% 31.89% -
  Horiz. % 122.44% 125.20% 117.72% 108.66% 108.66% 131.89% 100.00%
P/EPS 43.69 63.72 23.72 22.04 31.44 65.38 31.73 23.79%
  QoQ % -31.43% 168.63% 7.62% -29.90% -51.91% 106.05% -
  Horiz. % 137.69% 200.82% 74.76% 69.46% 99.09% 206.05% 100.00%
EY 2.29 1.57 4.22 4.54 3.18 1.53 3.15 -19.17%
  QoQ % 45.86% -62.80% -7.05% 42.77% 107.84% -51.43% -
  Horiz. % 72.70% 49.84% 133.97% 144.13% 100.95% 48.57% 100.00%
DY 1.11 0.00 0.69 0.00 0.00 1.47 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 75.51% 0.00% 46.94% 0.00% 0.00% 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 2.88 2.99 2.91 2.88 2.49 3.82 2.95 -1.59%
  QoQ % -3.68% 2.75% 1.04% 15.66% -34.82% 29.49% -
  Horiz. % 97.63% 101.36% 98.64% 97.63% 84.41% 129.49% 100.00%
P/EPS 40.45 60.00 23.06 23.01 28.31 74.52 36.80 6.51%
  QoQ % -32.58% 160.19% 0.22% -18.72% -62.01% 102.50% -
  Horiz. % 109.92% 163.04% 62.66% 62.53% 76.93% 202.50% 100.00%
EY 2.47 1.67 4.34 4.35 3.53 1.34 2.72 -6.23%
  QoQ % 47.90% -61.52% -0.23% 23.23% 163.43% -50.74% -
  Horiz. % 90.81% 61.40% 159.56% 159.93% 129.78% 49.26% 100.00%
DY 1.20 0.00 0.71 0.00 0.00 1.29 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 93.02% 0.00% 55.04% 0.00% 0.00% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

2089 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 1.950.00 
 KOTRA 3.010.00 
 UCREST 0.1350.00 
 GENM-C73 0.010.00 
 PUC 0.220.00 
 WILLOW 0.4250.00 
 EAH-WE 0.0150.00 
 IRIS 0.260.00 
 TOPGLOV-C79 0.4450.00 
 BTECH 0.4250.00 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS