Highlights

[CHINWEL] QoQ Quarter Result on 2012-09-30 [#1]

Stock [CHINWEL]: CHIN WELL HOLDINGS BHD
Announcement Date 22-Nov-2012
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2013
Quarter 30-Sep-2012  [#1]
Profit Trend QoQ -     -50.11%    YoY -     -74.97%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 121,044 114,969 110,969 114,907 118,370 117,784 131,110 -5.19%
  QoQ % 5.28% 3.60% -3.43% -2.93% 0.50% -10.16% -
  Horiz. % 92.32% 87.69% 84.64% 87.64% 90.28% 89.84% 100.00%
PBT 11,325 7,691 7,130 6,448 10,855 9,091 24,698 -40.56%
  QoQ % 47.25% 7.87% 10.58% -40.60% 19.40% -63.19% -
  Horiz. % 45.85% 31.14% 28.87% 26.11% 43.95% 36.81% 100.00%
Tax -1,752 -1,571 -1,175 -1,342 -1,485 -1,289 -3,173 -32.72%
  QoQ % -11.52% -33.70% 12.44% 9.63% -15.21% 59.38% -
  Horiz. % 55.22% 49.51% 37.03% 42.29% 46.80% 40.62% 100.00%
NP 9,573 6,120 5,955 5,106 9,370 7,802 21,525 -41.76%
  QoQ % 56.42% 2.77% 16.63% -45.51% 20.10% -63.75% -
  Horiz. % 44.47% 28.43% 27.67% 23.72% 43.53% 36.25% 100.00%
NP to SH 7,909 4,745 5,290 4,206 8,431 5,872 16,530 -38.85%
  QoQ % 66.68% -10.30% 25.77% -50.11% 43.58% -64.48% -
  Horiz. % 47.85% 28.71% 32.00% 25.44% 51.00% 35.52% 100.00%
Tax Rate 15.47 % 20.43 % 16.48 % 20.81 % 13.68 % 14.18 % 12.85 % 13.18%
  QoQ % -24.28% 23.97% -20.81% 52.12% -3.53% 10.35% -
  Horiz. % 120.39% 158.99% 128.25% 161.95% 106.46% 110.35% 100.00%
Total Cost 111,471 108,849 105,014 109,801 109,000 109,982 109,585 1.15%
  QoQ % 2.41% 3.65% -4.36% 0.73% -0.89% 0.36% -
  Horiz. % 101.72% 99.33% 95.83% 100.20% 99.47% 100.36% 100.00%
Net Worth 354,437 349,057 343,577 341,396 341,059 333,201 326,787 5.57%
  QoQ % 1.54% 1.60% 0.64% 0.10% 2.36% 1.96% -
  Horiz. % 108.46% 106.81% 105.14% 104.47% 104.37% 101.96% 100.00%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 5,452 - 2,726 - 4,092 - 2,723 58.93%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 200.24% 0.00% 100.13% 0.00% 150.29% 0.00% 100.00%
Div Payout % 68.95 % - % 51.55 % - % 48.54 % - % 16.47 % 159.98%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 418.64% 0.00% 312.99% 0.00% 294.72% 0.00% 100.00%
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 354,437 349,057 343,577 341,396 341,059 333,201 326,787 5.57%
  QoQ % 1.54% 1.60% 0.64% 0.10% 2.36% 1.96% -
  Horiz. % 108.46% 106.81% 105.14% 104.47% 104.37% 101.96% 100.00%
NOSH 272,644 272,701 272,680 273,116 272,847 273,116 272,322 0.08%
  QoQ % -0.02% 0.01% -0.16% 0.10% -0.10% 0.29% -
  Horiz. % 100.12% 100.14% 100.13% 100.29% 100.19% 100.29% 100.00%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 7.91 % 5.32 % 5.37 % 4.44 % 7.92 % 6.62 % 16.42 % -38.58%
  QoQ % 48.68% -0.93% 20.95% -43.94% 19.64% -59.68% -
  Horiz. % 48.17% 32.40% 32.70% 27.04% 48.23% 40.32% 100.00%
ROE 2.23 % 1.36 % 1.54 % 1.23 % 2.47 % 1.76 % 5.06 % -42.12%
  QoQ % 63.97% -11.69% 25.20% -50.20% 40.34% -65.22% -
  Horiz. % 44.07% 26.88% 30.43% 24.31% 48.81% 34.78% 100.00%
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 44.40 42.16 40.70 42.07 43.38 43.13 48.15 -5.27%
  QoQ % 5.31% 3.59% -3.26% -3.02% 0.58% -10.43% -
  Horiz. % 92.21% 87.56% 84.53% 87.37% 90.09% 89.57% 100.00%
EPS 2.90 1.74 1.94 1.54 3.09 2.15 6.07 -38.91%
  QoQ % 66.67% -10.31% 25.97% -50.16% 43.72% -64.58% -
  Horiz. % 47.78% 28.67% 31.96% 25.37% 50.91% 35.42% 100.00%
DPS 2.00 0.00 1.00 0.00 1.50 0.00 1.00 58.81%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 200.00% 0.00% 100.00% 0.00% 150.00% 0.00% 100.00%
NAPS 1.3000 1.2800 1.2600 1.2500 1.2500 1.2200 1.2000 5.49%
  QoQ % 1.56% 1.59% 0.80% 0.00% 2.46% 1.67% -
  Horiz. % 108.33% 106.67% 105.00% 104.17% 104.17% 101.67% 100.00%
Adjusted Per Share Value based on latest NOSH - 299,533
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 40.41 38.38 37.05 38.36 39.52 39.32 43.77 -5.19%
  QoQ % 5.29% 3.59% -3.42% -2.94% 0.51% -10.17% -
  Horiz. % 92.32% 87.69% 84.65% 87.64% 90.29% 89.83% 100.00%
EPS 2.64 1.58 1.77 1.40 2.81 1.96 5.52 -38.87%
  QoQ % 67.09% -10.73% 26.43% -50.18% 43.37% -64.49% -
  Horiz. % 47.83% 28.62% 32.07% 25.36% 50.91% 35.51% 100.00%
DPS 1.82 0.00 0.91 0.00 1.37 0.00 0.91 58.81%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 200.00% 0.00% 100.00% 0.00% 150.55% 0.00% 100.00%
NAPS 1.1833 1.1653 1.1470 1.1398 1.1386 1.1124 1.0910 5.57%
  QoQ % 1.54% 1.60% 0.63% 0.11% 2.36% 1.96% -
  Horiz. % 108.46% 106.81% 105.13% 104.47% 104.36% 101.96% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 1.0700 1.1300 1.2300 1.2800 1.3500 1.3700 1.4400 -
P/RPS 2.41 2.68 3.02 3.04 3.11 3.18 2.99 -13.40%
  QoQ % -10.07% -11.26% -0.66% -2.25% -2.20% 6.35% -
  Horiz. % 80.60% 89.63% 101.00% 101.67% 104.01% 106.35% 100.00%
P/EPS 36.89 64.94 63.40 83.12 43.69 63.72 23.72 34.27%
  QoQ % -43.19% 2.43% -23.72% 90.25% -31.43% 168.63% -
  Horiz. % 155.52% 273.78% 267.29% 350.42% 184.19% 268.63% 100.00%
EY 2.71 1.54 1.58 1.20 2.29 1.57 4.22 -25.59%
  QoQ % 75.97% -2.53% 31.67% -47.60% 45.86% -62.80% -
  Horiz. % 64.22% 36.49% 37.44% 28.44% 54.27% 37.20% 100.00%
DY 1.87 0.00 0.81 0.00 1.11 0.00 0.69 94.50%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 271.01% 0.00% 117.39% 0.00% 160.87% 0.00% 100.00%
P/NAPS 0.82 0.88 0.98 1.02 1.08 1.12 1.20 -22.44%
  QoQ % -6.82% -10.20% -3.92% -5.56% -3.57% -6.67% -
  Horiz. % 68.33% 73.33% 81.67% 85.00% 90.00% 93.33% 100.00%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 22/08/13 30/05/13 21/02/13 22/11/12 28/08/12 24/05/12 24/02/12 -
Price 1.2400 1.0500 1.1500 1.1900 1.2500 1.2900 1.4000 -
P/RPS 2.79 2.49 2.83 2.83 2.88 2.99 2.91 -2.77%
  QoQ % 12.05% -12.01% 0.00% -1.74% -3.68% 2.75% -
  Horiz. % 95.88% 85.57% 97.25% 97.25% 98.97% 102.75% 100.00%
P/EPS 42.75 60.34 59.28 77.27 40.45 60.00 23.06 50.97%
  QoQ % -29.15% 1.79% -23.28% 91.03% -32.58% 160.19% -
  Horiz. % 185.39% 261.67% 257.07% 335.08% 175.41% 260.19% 100.00%
EY 2.34 1.66 1.69 1.29 2.47 1.67 4.34 -33.78%
  QoQ % 40.96% -1.78% 31.01% -47.77% 47.90% -61.52% -
  Horiz. % 53.92% 38.25% 38.94% 29.72% 56.91% 38.48% 100.00%
DY 1.61 0.00 0.87 0.00 1.20 0.00 0.71 72.69%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 226.76% 0.00% 122.54% 0.00% 169.01% 0.00% 100.00%
P/NAPS 0.95 0.82 0.91 0.95 1.00 1.06 1.17 -12.98%
  QoQ % 15.85% -9.89% -4.21% -5.00% -5.66% -9.40% -
  Horiz. % 81.20% 70.09% 77.78% 81.20% 85.47% 90.60% 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.
 


 

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