Highlights

[CHINWEL] QoQ Quarter Result on 2012-12-31 [#2]

Stock [CHINWEL]: CHIN WELL HOLDINGS BHD
Announcement Date 21-Feb-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2013
Quarter 31-Dec-2012  [#2]
Profit Trend QoQ -     25.77%    YoY -     -68.00%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 106,325 121,044 114,969 110,969 114,907 118,370 117,784 -6.59%
  QoQ % -12.16% 5.28% 3.60% -3.43% -2.93% 0.50% -
  Horiz. % 90.27% 102.77% 97.61% 94.21% 97.56% 100.50% 100.00%
PBT 9,032 11,325 7,691 7,130 6,448 10,855 9,091 -0.43%
  QoQ % -20.25% 47.25% 7.87% 10.58% -40.60% 19.40% -
  Horiz. % 99.35% 124.57% 84.60% 78.43% 70.93% 119.40% 100.00%
Tax -1,867 -1,752 -1,571 -1,175 -1,342 -1,485 -1,289 27.99%
  QoQ % -6.56% -11.52% -33.70% 12.44% 9.63% -15.21% -
  Horiz. % 144.84% 135.92% 121.88% 91.16% 104.11% 115.21% 100.00%
NP 7,165 9,573 6,120 5,955 5,106 9,370 7,802 -5.52%
  QoQ % -25.15% 56.42% 2.77% 16.63% -45.51% 20.10% -
  Horiz. % 91.84% 122.70% 78.44% 76.33% 65.44% 120.10% 100.00%
NP to SH 6,221 7,909 4,745 5,290 4,206 8,431 5,872 3.92%
  QoQ % -21.34% 66.68% -10.30% 25.77% -50.11% 43.58% -
  Horiz. % 105.94% 134.69% 80.81% 90.09% 71.63% 143.58% 100.00%
Tax Rate 20.67 % 15.47 % 20.43 % 16.48 % 20.81 % 13.68 % 14.18 % 28.53%
  QoQ % 33.61% -24.28% 23.97% -20.81% 52.12% -3.53% -
  Horiz. % 145.77% 109.10% 144.08% 116.22% 146.76% 96.47% 100.00%
Total Cost 99,160 111,471 108,849 105,014 109,801 109,000 109,982 -6.67%
  QoQ % -11.04% 2.41% 3.65% -4.36% 0.73% -0.89% -
  Horiz. % 90.16% 101.35% 98.97% 95.48% 99.84% 99.11% 100.00%
Net Worth 357,434 354,437 349,057 343,577 341,396 341,059 333,201 4.79%
  QoQ % 0.85% 1.54% 1.60% 0.64% 0.10% 2.36% -
  Horiz. % 107.27% 106.37% 104.76% 103.11% 102.46% 102.36% 100.00%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - 5,452 - 2,726 - 4,092 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 133.23% 0.00% 66.63% 0.00% 100.00% -
Div Payout % - % 68.95 % - % 51.55 % - % 48.54 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 142.05% 0.00% 106.20% 0.00% 100.00% -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 357,434 354,437 349,057 343,577 341,396 341,059 333,201 4.79%
  QoQ % 0.85% 1.54% 1.60% 0.64% 0.10% 2.36% -
  Horiz. % 107.27% 106.37% 104.76% 103.11% 102.46% 102.36% 100.00%
NOSH 272,850 272,644 272,701 272,680 273,116 272,847 273,116 -0.06%
  QoQ % 0.08% -0.02% 0.01% -0.16% 0.10% -0.10% -
  Horiz. % 99.90% 99.83% 99.85% 99.84% 100.00% 99.90% 100.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 6.74 % 7.91 % 5.32 % 5.37 % 4.44 % 7.92 % 6.62 % 1.20%
  QoQ % -14.79% 48.68% -0.93% 20.95% -43.94% 19.64% -
  Horiz. % 101.81% 119.49% 80.36% 81.12% 67.07% 119.64% 100.00%
ROE 1.74 % 2.23 % 1.36 % 1.54 % 1.23 % 2.47 % 1.76 % -0.76%
  QoQ % -21.97% 63.97% -11.69% 25.20% -50.20% 40.34% -
  Horiz. % 98.86% 126.70% 77.27% 87.50% 69.89% 140.34% 100.00%
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 38.97 44.40 42.16 40.70 42.07 43.38 43.13 -6.53%
  QoQ % -12.23% 5.31% 3.59% -3.26% -3.02% 0.58% -
  Horiz. % 90.35% 102.94% 97.75% 94.37% 97.54% 100.58% 100.00%
EPS 2.28 2.90 1.74 1.94 1.54 3.09 2.15 3.99%
  QoQ % -21.38% 66.67% -10.31% 25.97% -50.16% 43.72% -
  Horiz. % 106.05% 134.88% 80.93% 90.23% 71.63% 143.72% 100.00%
DPS 0.00 2.00 0.00 1.00 0.00 1.50 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 133.33% 0.00% 66.67% 0.00% 100.00% -
NAPS 1.3100 1.3000 1.2800 1.2600 1.2500 1.2500 1.2200 4.85%
  QoQ % 0.77% 1.56% 1.59% 0.80% 0.00% 2.46% -
  Horiz. % 107.38% 106.56% 104.92% 103.28% 102.46% 102.46% 100.00%
Adjusted Per Share Value based on latest NOSH - 299,533
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 35.50 40.41 38.38 37.05 38.36 39.52 39.32 -6.58%
  QoQ % -12.15% 5.29% 3.59% -3.42% -2.94% 0.51% -
  Horiz. % 90.28% 102.77% 97.61% 94.23% 97.56% 100.51% 100.00%
EPS 2.08 2.64 1.58 1.77 1.40 2.81 1.96 4.04%
  QoQ % -21.21% 67.09% -10.73% 26.43% -50.18% 43.37% -
  Horiz. % 106.12% 134.69% 80.61% 90.31% 71.43% 143.37% 100.00%
DPS 0.00 1.82 0.00 0.91 0.00 1.37 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 132.85% 0.00% 66.42% 0.00% 100.00% -
NAPS 1.1933 1.1833 1.1653 1.1470 1.1398 1.1386 1.1124 4.79%
  QoQ % 0.85% 1.54% 1.60% 0.63% 0.11% 2.36% -
  Horiz. % 107.27% 106.37% 104.76% 103.11% 102.46% 102.36% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 1.2500 1.0700 1.1300 1.2300 1.2800 1.3500 1.3700 -
P/RPS 3.21 2.41 2.68 3.02 3.04 3.11 3.18 0.63%
  QoQ % 33.20% -10.07% -11.26% -0.66% -2.25% -2.20% -
  Horiz. % 100.94% 75.79% 84.28% 94.97% 95.60% 97.80% 100.00%
P/EPS 54.82 36.89 64.94 63.40 83.12 43.69 63.72 -9.53%
  QoQ % 48.60% -43.19% 2.43% -23.72% 90.25% -31.43% -
  Horiz. % 86.03% 57.89% 101.91% 99.50% 130.45% 68.57% 100.00%
EY 1.82 2.71 1.54 1.58 1.20 2.29 1.57 10.34%
  QoQ % -32.84% 75.97% -2.53% 31.67% -47.60% 45.86% -
  Horiz. % 115.92% 172.61% 98.09% 100.64% 76.43% 145.86% 100.00%
DY 0.00 1.87 0.00 0.81 0.00 1.11 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 168.47% 0.00% 72.97% 0.00% 100.00% -
P/NAPS 0.95 0.82 0.88 0.98 1.02 1.08 1.12 -10.39%
  QoQ % 15.85% -6.82% -10.20% -3.92% -5.56% -3.57% -
  Horiz. % 84.82% 73.21% 78.57% 87.50% 91.07% 96.43% 100.00%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 21/11/13 22/08/13 30/05/13 21/02/13 22/11/12 28/08/12 24/05/12 -
Price 1.3000 1.2400 1.0500 1.1500 1.1900 1.2500 1.2900 -
P/RPS 3.34 2.79 2.49 2.83 2.83 2.88 2.99 7.65%
  QoQ % 19.71% 12.05% -12.01% 0.00% -1.74% -3.68% -
  Horiz. % 111.71% 93.31% 83.28% 94.65% 94.65% 96.32% 100.00%
P/EPS 57.02 42.75 60.34 59.28 77.27 40.45 60.00 -3.34%
  QoQ % 33.38% -29.15% 1.79% -23.28% 91.03% -32.58% -
  Horiz. % 95.03% 71.25% 100.57% 98.80% 128.78% 67.42% 100.00%
EY 1.75 2.34 1.66 1.69 1.29 2.47 1.67 3.17%
  QoQ % -25.21% 40.96% -1.78% 31.01% -47.77% 47.90% -
  Horiz. % 104.79% 140.12% 99.40% 101.20% 77.25% 147.90% 100.00%
DY 0.00 1.61 0.00 0.87 0.00 1.20 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 134.17% 0.00% 72.50% 0.00% 100.00% -
P/NAPS 0.99 0.95 0.82 0.91 0.95 1.00 1.06 -4.45%
  QoQ % 4.21% 15.85% -9.89% -4.21% -5.00% -5.66% -
  Horiz. % 93.40% 89.62% 77.36% 85.85% 89.62% 94.34% 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.
 


 

406  284  492  790 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PERDANA-PR 0.01-0.01 
 ECOWLD 0.745+0.10 
 AT 0.050.00 
 WCEHB 0.335+0.03 
 HSI-C7K 0.28+0.025 
 HSI-H8F 0.19-0.055 
 INSAS-WB 0.0050.00 
 TDM 0.315+0.005 
 ARMADA 0.465-0.02 
 SAPNRG 0.26-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers