Highlights

[CHINWEL] QoQ Quarter Result on 2014-09-30 [#1]

Stock [CHINWEL]: CHIN WELL HOLDINGS BHD
Announcement Date 20-Nov-2014
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2015
Quarter 30-Sep-2014  [#1]
Profit Trend QoQ -     -42.15%    YoY -     43.87%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 129,533 119,635 125,735 127,517 128,387 130,763 119,866 5.32%
  QoQ % 8.27% -4.85% -1.40% -0.68% -1.82% 9.09% -
  Horiz. % 108.06% 99.81% 104.90% 106.38% 107.11% 109.09% 100.00%
PBT 14,354 14,486 13,305 15,002 23,793 11,304 10,468 23.50%
  QoQ % -0.91% 8.88% -11.31% -36.95% 110.48% 7.99% -
  Horiz. % 137.12% 138.38% 127.10% 143.31% 227.29% 107.99% 100.00%
Tax -1,859 -2,442 -1,891 -1,502 -3,722 -2,393 -1,980 -4.13%
  QoQ % 23.87% -29.14% -25.90% 59.65% -55.54% -20.86% -
  Horiz. % 93.89% 123.33% 95.51% 75.86% 187.98% 120.86% 100.00%
NP 12,495 12,044 11,414 13,500 20,071 8,911 8,488 29.50%
  QoQ % 3.74% 5.52% -15.45% -32.74% 125.24% 4.98% -
  Horiz. % 147.21% 141.89% 134.47% 159.05% 236.46% 104.98% 100.00%
NP to SH 12,495 10,950 8,340 8,950 15,471 7,124 7,030 46.89%
  QoQ % 14.11% 31.29% -6.82% -42.15% 117.17% 1.34% -
  Horiz. % 177.74% 155.76% 118.63% 127.31% 220.07% 101.34% 100.00%
Tax Rate 12.95 % 16.86 % 14.21 % 10.01 % 15.64 % 21.17 % 18.91 % -22.36%
  QoQ % -23.19% 18.65% 41.96% -36.00% -26.12% 11.95% -
  Horiz. % 68.48% 89.16% 75.15% 52.93% 82.71% 111.95% 100.00%
Total Cost 117,038 107,591 114,321 114,017 108,316 121,852 111,378 3.37%
  QoQ % 8.78% -5.89% 0.27% 5.26% -11.11% 9.40% -
  Horiz. % 105.08% 96.60% 102.64% 102.37% 97.25% 109.40% 100.00%
Net Worth 425,034 402,982 397,921 384,740 272,423 365,753 365,124 10.69%
  QoQ % 5.47% 1.27% 3.43% 41.23% -25.52% 0.17% -
  Horiz. % 116.41% 110.37% 108.98% 105.37% 74.61% 100.17% 100.00%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div 10,880 - 5,450 - 7,709 - 5,449 58.76%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 199.66% 0.00% 100.03% 0.00% 141.47% 0.00% 100.00%
Div Payout % 87.08 % - % 65.36 % - % 49.83 % - % 77.52 % 8.08%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 112.33% 0.00% 84.31% 0.00% 64.28% 0.00% 100.00%
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 425,034 402,982 397,921 384,740 272,423 365,753 365,124 10.69%
  QoQ % 5.47% 1.27% 3.43% 41.23% -25.52% 0.17% -
  Horiz. % 116.41% 110.37% 108.98% 105.37% 74.61% 100.17% 100.00%
NOSH 283,356 277,918 272,549 272,865 272,423 272,950 272,480 2.65%
  QoQ % 1.96% 1.97% -0.12% 0.16% -0.19% 0.17% -
  Horiz. % 103.99% 102.00% 100.03% 100.14% 99.98% 100.17% 100.00%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 9.65 % 10.07 % 9.08 % 10.59 % 15.63 % 6.81 % 7.08 % 23.00%
  QoQ % -4.17% 10.90% -14.26% -32.25% 129.52% -3.81% -
  Horiz. % 136.30% 142.23% 128.25% 149.58% 220.76% 96.19% 100.00%
ROE 2.94 % 2.72 % 2.10 % 2.33 % 5.68 % 1.95 % 1.93 % 32.49%
  QoQ % 8.09% 29.52% -9.87% -58.98% 191.28% 1.04% -
  Horiz. % 152.33% 140.93% 108.81% 120.73% 294.30% 101.04% 100.00%
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 45.71 43.05 46.13 46.73 47.13 47.91 43.99 2.60%
  QoQ % 6.18% -6.68% -1.28% -0.85% -1.63% 8.91% -
  Horiz. % 103.91% 97.86% 104.86% 106.23% 107.14% 108.91% 100.00%
EPS 4.41 3.94 3.06 3.28 5.68 2.61 2.58 43.10%
  QoQ % 11.93% 28.76% -6.71% -42.25% 117.62% 1.16% -
  Horiz. % 170.93% 152.71% 118.60% 127.13% 220.16% 101.16% 100.00%
DPS 3.84 0.00 2.00 0.00 2.83 0.00 2.00 54.66%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 192.00% 0.00% 100.00% 0.00% 141.50% 0.00% 100.00%
NAPS 1.5000 1.4500 1.4600 1.4100 1.0000 1.3400 1.3400 7.83%
  QoQ % 3.45% -0.68% 3.55% 41.00% -25.37% 0.00% -
  Horiz. % 111.94% 108.21% 108.96% 105.22% 74.63% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 299,533
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 43.24 39.94 41.98 42.57 42.86 43.66 40.02 5.31%
  QoQ % 8.26% -4.86% -1.39% -0.68% -1.83% 9.10% -
  Horiz. % 108.05% 99.80% 104.90% 106.37% 107.10% 109.10% 100.00%
EPS 4.17 3.66 2.78 2.99 5.17 2.38 2.35 46.72%
  QoQ % 13.93% 31.65% -7.02% -42.17% 117.23% 1.28% -
  Horiz. % 177.45% 155.74% 118.30% 127.23% 220.00% 101.28% 100.00%
DPS 3.63 0.00 1.82 0.00 2.57 0.00 1.82 58.65%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 199.45% 0.00% 100.00% 0.00% 141.21% 0.00% 100.00%
NAPS 1.4190 1.3454 1.3285 1.2845 0.9095 1.2211 1.2190 10.69%
  QoQ % 5.47% 1.27% 3.43% 41.23% -25.52% 0.17% -
  Horiz. % 116.41% 110.37% 108.98% 105.37% 74.61% 100.17% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 1.5400 1.4700 1.4300 1.6000 1.3400 1.4500 1.4000 -
P/RPS 3.37 3.41 3.10 3.42 2.84 3.03 3.18 3.96%
  QoQ % -1.17% 10.00% -9.36% 20.42% -6.27% -4.72% -
  Horiz. % 105.97% 107.23% 97.48% 107.55% 89.31% 95.28% 100.00%
P/EPS 34.92 37.31 46.73 48.78 23.60 55.56 54.26 -25.52%
  QoQ % -6.41% -20.16% -4.20% 106.69% -57.52% 2.40% -
  Horiz. % 64.36% 68.76% 86.12% 89.90% 43.49% 102.40% 100.00%
EY 2.86 2.68 2.14 2.05 4.24 1.80 1.84 34.29%
  QoQ % 6.72% 25.23% 4.39% -51.65% 135.56% -2.17% -
  Horiz. % 155.43% 145.65% 116.30% 111.41% 230.43% 97.83% 100.00%
DY 2.49 0.00 1.40 0.00 2.11 0.00 1.43 44.88%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 174.13% 0.00% 97.90% 0.00% 147.55% 0.00% 100.00%
P/NAPS 1.03 1.01 0.98 1.13 1.34 1.08 1.04 -0.64%
  QoQ % 1.98% 3.06% -13.27% -15.67% 24.07% 3.85% -
  Horiz. % 99.04% 97.12% 94.23% 108.65% 128.85% 103.85% 100.00%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 27/08/15 21/05/15 26/02/15 20/11/14 21/08/14 22/05/14 20/02/14 -
Price 1.3900 1.6400 1.5000 1.6600 1.5500 1.4600 1.4600 -
P/RPS 3.04 3.81 3.25 3.55 3.29 3.05 3.32 -5.72%
  QoQ % -20.21% 17.23% -8.45% 7.90% 7.87% -8.13% -
  Horiz. % 91.57% 114.76% 97.89% 106.93% 99.10% 91.87% 100.00%
P/EPS 31.52 41.62 49.02 50.61 27.29 55.94 56.59 -32.38%
  QoQ % -24.27% -15.10% -3.14% 85.45% -51.22% -1.15% -
  Horiz. % 55.70% 73.55% 86.62% 89.43% 48.22% 98.85% 100.00%
EY 3.17 2.40 2.04 1.98 3.66 1.79 1.77 47.63%
  QoQ % 32.08% 17.65% 3.03% -45.90% 104.47% 1.13% -
  Horiz. % 179.10% 135.59% 115.25% 111.86% 206.78% 101.13% 100.00%
DY 2.76 0.00 1.33 0.00 1.83 0.00 1.37 59.72%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 201.46% 0.00% 97.08% 0.00% 133.58% 0.00% 100.00%
P/NAPS 0.93 1.13 1.03 1.18 1.55 1.09 1.09 -10.07%
  QoQ % -17.70% 9.71% -12.71% -23.87% 42.20% 0.00% -
  Horiz. % 85.32% 103.67% 94.50% 108.26% 142.20% 100.00% 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.
 


 

358  242  498  874 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.0250.00 
 DGB 0.135+0.005 
 SUPERMX 1.61+0.09 
 XDL 0.165+0.005 
 HSI-C7K 0.285+0.01 
 XDL-WD 0.02+0.005 
 ALAM-WA 0.0650.00 
 EAH 0.0150.00 
 MYEG-C87 0.055+0.005 
 HSI-H8K 0.175-0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. MPCORP (6548) - Substantial Progress To Exit PN17 !!! Grand Mustah Trading Journey
2. 祝大家金鼠年行大运,(鼠)数钱(鼠)数不完,大家一起发! ~~ Stock Pick Link Inside ~~ Stock Pick Contest Year 2020
3. INARI - The True and The Ugly Face Surface LogicTrading Analysis
4. Calvin's Sunday Sharing: THOU CROWNEST THE YEAR WITH THY GOODNESS; THY PATHS DROP FATNESS (Reposting) THE INVESTMENT APPROACH OF CALVIN TAN
5. CBIP - The Plantation Production / Revenue will Explode and Shoot through the Roof i3gambler
6. With Wuhan virus genetic code in hand, scientists begin work on a vaccine Good Articles to Share
7. 【百股經#20】好股鼠於你|TOP 10新加坡不可錯過的上市公司 Good Articles to Share
8. Position for the Greatest Wave in TECH STOCKS & CNY cheers with CARLSBG |PureBULL.Strategy| KLSE MARKET STRATEGY & GUIDANCE
Partners & Brokers