Highlights

[CHINWEL] QoQ Quarter Result on 2010-12-31 [#2]

Stock [CHINWEL]: CHIN WELL HOLDINGS BHD
Announcement Date 25-Feb-2011
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2011
Quarter 31-Dec-2010  [#2]
Profit Trend QoQ -     56.01%    YoY -     252.17%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 134,317 148,884 110,425 127,582 114,691 119,287 104,856 17.93%
  QoQ % -9.78% 34.83% -13.45% 11.24% -3.85% 13.76% -
  Horiz. % 128.10% 141.99% 105.31% 121.67% 109.38% 113.76% 100.00%
PBT 25,811 17,065 8,878 15,723 9,394 808 5,921 166.61%
  QoQ % 51.25% 92.22% -43.53% 67.37% 1,062.62% -86.35% -
  Horiz. % 435.92% 288.21% 149.94% 265.55% 158.66% 13.65% 100.00%
Tax -1,939 -2,491 -747 -1,908 -1,657 181 -1,751 7.03%
  QoQ % 22.16% -233.47% 60.85% -15.15% -1,015.47% 110.34% -
  Horiz. % 110.74% 142.26% 42.66% 108.97% 94.63% -10.34% 100.00%
NP 23,872 14,574 8,131 13,815 7,737 989 4,170 219.67%
  QoQ % 63.80% 79.24% -41.14% 78.56% 682.31% -76.28% -
  Horiz. % 572.47% 349.50% 194.99% 331.29% 185.54% 23.72% 100.00%
NP to SH 16,802 13,089 5,660 10,220 6,551 45 4,569 138.06%
  QoQ % 28.37% 131.25% -44.62% 56.01% 14,457.78% -99.02% -
  Horiz. % 367.74% 286.47% 123.88% 223.68% 143.38% 0.98% 100.00%
Tax Rate 7.51 % 14.60 % 8.41 % 12.14 % 17.64 % -22.40 % 29.57 % -59.86%
  QoQ % -48.56% 73.60% -30.72% -31.18% 178.75% -175.75% -
  Horiz. % 25.40% 49.37% 28.44% 41.06% 59.66% -75.75% 100.00%
Total Cost 110,445 134,310 102,294 113,767 106,954 118,298 100,686 6.36%
  QoQ % -17.77% 31.30% -10.08% 6.37% -9.59% 17.49% -
  Horiz. % 109.69% 133.39% 101.60% 112.99% 106.23% 117.49% 100.00%
Net Worth 310,442 291,585 282,999 286,159 275,687 236,666 274,683 8.49%
  QoQ % 6.47% 3.03% -1.10% 3.80% 16.49% -13.84% -
  Horiz. % 113.02% 106.15% 103.03% 104.18% 100.37% 86.16% 100.00%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - 5,442 - 2,729 - 2,719 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 200.11% 0.00% 100.37% 0.00% 100.00%
Div Payout % - % - % 96.15 % - % 41.67 % - % 59.52 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 161.54% 0.00% 70.01% 0.00% 100.00%
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 310,442 291,585 282,999 286,159 275,687 236,666 274,683 8.49%
  QoQ % 6.47% 3.03% -1.10% 3.80% 16.49% -13.84% -
  Horiz. % 113.02% 106.15% 103.03% 104.18% 100.37% 86.16% 100.00%
NOSH 272,317 272,510 272,115 272,533 272,958 236,666 271,964 0.09%
  QoQ % -0.07% 0.15% -0.15% -0.16% 15.33% -12.98% -
  Horiz. % 100.13% 100.20% 100.06% 100.21% 100.37% 87.02% 100.00%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 17.77 % 9.79 % 7.36 % 10.83 % 6.75 % 0.83 % 3.98 % 170.90%
  QoQ % 81.51% 33.02% -32.04% 60.44% 713.25% -79.15% -
  Horiz. % 446.48% 245.98% 184.92% 272.11% 169.60% 20.85% 100.00%
ROE 5.41 % 4.49 % 2.00 % 3.57 % 2.38 % 0.02 % 1.66 % 119.66%
  QoQ % 20.49% 124.50% -43.98% 50.00% 11,800.00% -98.80% -
  Horiz. % 325.90% 270.48% 120.48% 215.06% 143.37% 1.20% 100.00%
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 49.32 54.63 40.58 46.81 42.02 50.40 38.56 17.81%
  QoQ % -9.72% 34.62% -13.31% 11.40% -16.63% 30.71% -
  Horiz. % 127.90% 141.68% 105.24% 121.40% 108.97% 130.71% 100.00%
EPS 6.17 4.80 2.08 3.75 2.40 0.02 1.68 137.85%
  QoQ % 28.54% 130.77% -44.53% 56.25% 11,900.00% -98.81% -
  Horiz. % 367.26% 285.71% 123.81% 223.21% 142.86% 1.19% 100.00%
DPS 0.00 0.00 2.00 0.00 1.00 0.00 1.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 200.00% 0.00% 100.00% 0.00% 100.00%
NAPS 1.1400 1.0700 1.0400 1.0500 1.0100 1.0000 1.0100 8.40%
  QoQ % 6.54% 2.88% -0.95% 3.96% 1.00% -0.99% -
  Horiz. % 112.87% 105.94% 102.97% 103.96% 100.00% 99.01% 100.00%
Adjusted Per Share Value based on latest NOSH - 299,533
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 44.84 49.71 36.87 42.59 38.29 39.82 35.01 17.92%
  QoQ % -9.80% 34.83% -13.43% 11.23% -3.84% 13.74% -
  Horiz. % 128.08% 141.99% 105.31% 121.65% 109.37% 113.74% 100.00%
EPS 5.61 4.37 1.89 3.41 2.19 0.02 1.53 137.60%
  QoQ % 28.38% 131.22% -44.57% 55.71% 10,850.00% -98.69% -
  Horiz. % 366.67% 285.62% 123.53% 222.88% 143.14% 1.31% 100.00%
DPS 0.00 0.00 1.82 0.00 0.91 0.00 0.91 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 200.00% 0.00% 100.00% 0.00% 100.00%
NAPS 1.0364 0.9735 0.9448 0.9554 0.9204 0.7901 0.9170 8.49%
  QoQ % 6.46% 3.04% -1.11% 3.80% 16.49% -13.84% -
  Horiz. % 113.02% 106.16% 103.03% 104.19% 100.37% 86.16% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 1.3600 1.5100 1.3600 1.1900 1.1000 1.0500 1.0200 -
P/RPS 2.76 2.76 3.35 2.54 2.62 2.08 2.65 2.75%
  QoQ % 0.00% -17.61% 31.89% -3.05% 25.96% -21.51% -
  Horiz. % 104.15% 104.15% 126.42% 95.85% 98.87% 78.49% 100.00%
P/EPS 22.04 31.44 65.38 31.73 45.83 5,522.22 60.71 -49.08%
  QoQ % -29.90% -51.91% 106.05% -30.77% -99.17% 8,996.06% -
  Horiz. % 36.30% 51.79% 107.69% 52.26% 75.49% 9,096.06% 100.00%
EY 4.54 3.18 1.53 3.15 2.18 0.02 1.65 96.24%
  QoQ % 42.77% 107.84% -51.43% 44.50% 10,800.00% -98.79% -
  Horiz. % 275.15% 192.73% 92.73% 190.91% 132.12% 1.21% 100.00%
DY 0.00 0.00 1.47 0.00 0.91 0.00 0.98 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 150.00% 0.00% 92.86% 0.00% 100.00%
P/NAPS 1.19 1.41 1.31 1.13 1.09 1.05 1.01 11.54%
  QoQ % -15.60% 7.63% 15.93% 3.67% 3.81% 3.96% -
  Horiz. % 117.82% 139.60% 129.70% 111.88% 107.92% 103.96% 100.00%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 23/11/11 24/08/11 26/05/11 25/02/11 23/11/10 25/08/10 25/05/10 -
Price 1.4200 1.3600 1.5500 1.3800 1.1700 1.1200 1.0000 -
P/RPS 2.88 2.49 3.82 2.95 2.78 2.22 2.59 7.32%
  QoQ % 15.66% -34.82% 29.49% 6.12% 25.23% -14.29% -
  Horiz. % 111.20% 96.14% 147.49% 113.90% 107.34% 85.71% 100.00%
P/EPS 23.01 28.31 74.52 36.80 48.75 5,890.37 59.52 -46.90%
  QoQ % -18.72% -62.01% 102.50% -24.51% -99.17% 9,796.46% -
  Horiz. % 38.66% 47.56% 125.20% 61.83% 81.91% 9,896.46% 100.00%
EY 4.35 3.53 1.34 2.72 2.05 0.02 1.68 88.45%
  QoQ % 23.23% 163.43% -50.74% 32.68% 10,150.00% -98.81% -
  Horiz. % 258.93% 210.12% 79.76% 161.90% 122.02% 1.19% 100.00%
DY 0.00 0.00 1.29 0.00 0.85 0.00 1.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 129.00% 0.00% 85.00% 0.00% 100.00%
P/NAPS 1.25 1.27 1.49 1.31 1.16 1.12 0.99 16.80%
  QoQ % -1.57% -14.77% 13.74% 12.93% 3.57% 13.13% -
  Horiz. % 126.26% 128.28% 150.51% 132.32% 117.17% 113.13% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

325  375  593  1078 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ASB 0.19+0.02 
 MTOUCHE 0.06-0.005 
 KANGER 0.225-0.01 
 SAPNRG 0.110.00 
 HLT 1.63-0.04 
 PHB 0.0250.00 
 LAMBO 0.0350.00 
 CAREPLS 3.07-0.08 
 MUIIND 0.14+0.02 
 PASUKGB 0.08+0.005 

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