Highlights

[CHINWEL] QoQ Quarter Result on 2011-03-31 [#3]

Stock [CHINWEL]: CHIN WELL HOLDINGS BHD
Announcement Date 26-May-2011
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2011
Quarter 31-Mar-2011  [#3]
Profit Trend QoQ -     -44.62%    YoY -     23.88%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 131,110 134,317 148,884 110,425 127,582 114,691 119,287 6.48%
  QoQ % -2.39% -9.78% 34.83% -13.45% 11.24% -3.85% -
  Horiz. % 109.91% 112.60% 124.81% 92.57% 106.95% 96.15% 100.00%
PBT 24,698 25,811 17,065 8,878 15,723 9,394 808 871.54%
  QoQ % -4.31% 51.25% 92.22% -43.53% 67.37% 1,062.62% -
  Horiz. % 3,056.68% 3,194.43% 2,112.01% 1,098.76% 1,945.92% 1,162.62% 100.00%
Tax -3,173 -1,939 -2,491 -747 -1,908 -1,657 181 -
  QoQ % -63.64% 22.16% -233.47% 60.85% -15.15% -1,015.47% -
  Horiz. % -1,753.04% -1,071.27% -1,376.24% -412.71% -1,054.14% -915.47% 100.00%
NP 21,525 23,872 14,574 8,131 13,815 7,737 989 675.17%
  QoQ % -9.83% 63.80% 79.24% -41.14% 78.56% 682.31% -
  Horiz. % 2,176.44% 2,413.75% 1,473.61% 822.14% 1,396.87% 782.31% 100.00%
NP to SH 16,530 16,802 13,089 5,660 10,220 6,551 45 4,974.20%
  QoQ % -1.62% 28.37% 131.25% -44.62% 56.01% 14,457.78% -
  Horiz. % 36,733.34% 37,337.78% 29,086.67% 12,577.78% 22,711.11% 14,557.78% 100.00%
Tax Rate 12.85 % 7.51 % 14.60 % 8.41 % 12.14 % 17.64 % -22.40 % -
  QoQ % 71.11% -48.56% 73.60% -30.72% -31.18% 178.75% -
  Horiz. % -57.37% -33.53% -65.18% -37.54% -54.20% -78.75% 100.00%
Total Cost 109,585 110,445 134,310 102,294 113,767 106,954 118,298 -4.96%
  QoQ % -0.78% -17.77% 31.30% -10.08% 6.37% -9.59% -
  Horiz. % 92.63% 93.36% 113.54% 86.47% 96.17% 90.41% 100.00%
Net Worth 326,787 310,442 291,585 282,999 286,159 275,687 236,666 23.93%
  QoQ % 5.27% 6.47% 3.03% -1.10% 3.80% 16.49% -
  Horiz. % 138.08% 131.17% 123.21% 119.58% 120.91% 116.49% 100.00%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 2,723 - - 5,442 - 2,729 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 99.77% 0.00% 0.00% 199.38% 0.00% 100.00% -
Div Payout % 16.47 % - % - % 96.15 % - % 41.67 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 39.52% 0.00% 0.00% 230.74% 0.00% 100.00% -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 326,787 310,442 291,585 282,999 286,159 275,687 236,666 23.93%
  QoQ % 5.27% 6.47% 3.03% -1.10% 3.80% 16.49% -
  Horiz. % 138.08% 131.17% 123.21% 119.58% 120.91% 116.49% 100.00%
NOSH 272,322 272,317 272,510 272,115 272,533 272,958 236,666 9.78%
  QoQ % 0.00% -0.07% 0.15% -0.15% -0.16% 15.33% -
  Horiz. % 115.07% 115.06% 115.15% 114.98% 115.15% 115.33% 100.00%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 16.42 % 17.77 % 9.79 % 7.36 % 10.83 % 6.75 % 0.83 % 627.50%
  QoQ % -7.60% 81.51% 33.02% -32.04% 60.44% 713.25% -
  Horiz. % 1,978.31% 2,140.96% 1,179.52% 886.75% 1,304.82% 813.25% 100.00%
ROE 5.06 % 5.41 % 4.49 % 2.00 % 3.57 % 2.38 % 0.02 % 3,860.07%
  QoQ % -6.47% 20.49% 124.50% -43.98% 50.00% 11,800.00% -
  Horiz. % 25,300.00% 27,050.00% 22,450.00% 10,000.00% 17,850.00% 11,900.00% 100.00%
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 48.15 49.32 54.63 40.58 46.81 42.02 50.40 -2.99%
  QoQ % -2.37% -9.72% 34.62% -13.31% 11.40% -16.63% -
  Horiz. % 95.54% 97.86% 108.39% 80.52% 92.88% 83.37% 100.00%
EPS 6.07 6.17 4.80 2.08 3.75 2.40 0.02 4,369.42%
  QoQ % -1.62% 28.54% 130.77% -44.53% 56.25% 11,900.00% -
  Horiz. % 30,350.00% 30,850.00% 24,000.00% 10,400.00% 18,750.00% 12,000.00% 100.00%
DPS 1.00 0.00 0.00 2.00 0.00 1.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 0.00% 0.00% 200.00% 0.00% 100.00% -
NAPS 1.2000 1.1400 1.0700 1.0400 1.0500 1.0100 1.0000 12.89%
  QoQ % 5.26% 6.54% 2.88% -0.95% 3.96% 1.00% -
  Horiz. % 120.00% 114.00% 107.00% 104.00% 105.00% 101.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 299,533
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 43.77 44.84 49.71 36.87 42.59 38.29 39.82 6.49%
  QoQ % -2.39% -9.80% 34.83% -13.43% 11.23% -3.84% -
  Horiz. % 109.92% 112.61% 124.84% 92.59% 106.96% 96.16% 100.00%
EPS 5.52 5.61 4.37 1.89 3.41 2.19 0.02 4,095.91%
  QoQ % -1.60% 28.38% 131.22% -44.57% 55.71% 10,850.00% -
  Horiz. % 27,600.00% 28,050.00% 21,850.00% 9,450.00% 17,050.00% 10,950.00% 100.00%
DPS 0.91 0.00 0.00 1.82 0.00 0.91 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 0.00% 0.00% 200.00% 0.00% 100.00% -
NAPS 1.0910 1.0364 0.9735 0.9448 0.9554 0.9204 0.7901 23.93%
  QoQ % 5.27% 6.46% 3.04% -1.11% 3.80% 16.49% -
  Horiz. % 138.08% 131.17% 123.21% 119.58% 120.92% 116.49% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 1.4400 1.3600 1.5100 1.3600 1.1900 1.1000 1.0500 -
P/RPS 2.99 2.76 2.76 3.35 2.54 2.62 2.08 27.29%
  QoQ % 8.33% 0.00% -17.61% 31.89% -3.05% 25.96% -
  Horiz. % 143.75% 132.69% 132.69% 161.06% 122.12% 125.96% 100.00%
P/EPS 23.72 22.04 31.44 65.38 31.73 45.83 5,522.22 -97.33%
  QoQ % 7.62% -29.90% -51.91% 106.05% -30.77% -99.17% -
  Horiz. % 0.43% 0.40% 0.57% 1.18% 0.57% 0.83% 100.00%
EY 4.22 4.54 3.18 1.53 3.15 2.18 0.02 3,409.85%
  QoQ % -7.05% 42.77% 107.84% -51.43% 44.50% 10,800.00% -
  Horiz. % 21,100.00% 22,700.00% 15,900.00% 7,650.00% 15,750.00% 10,900.00% 100.00%
DY 0.69 0.00 0.00 1.47 0.00 0.91 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 75.82% 0.00% 0.00% 161.54% 0.00% 100.00% -
P/NAPS 1.20 1.19 1.41 1.31 1.13 1.09 1.05 9.28%
  QoQ % 0.84% -15.60% 7.63% 15.93% 3.67% 3.81% -
  Horiz. % 114.29% 113.33% 134.29% 124.76% 107.62% 103.81% 100.00%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 24/02/12 23/11/11 24/08/11 26/05/11 25/02/11 23/11/10 25/08/10 -
Price 1.4000 1.4200 1.3600 1.5500 1.3800 1.1700 1.1200 -
P/RPS 2.91 2.88 2.49 3.82 2.95 2.78 2.22 19.71%
  QoQ % 1.04% 15.66% -34.82% 29.49% 6.12% 25.23% -
  Horiz. % 131.08% 129.73% 112.16% 172.07% 132.88% 125.23% 100.00%
P/EPS 23.06 23.01 28.31 74.52 36.80 48.75 5,890.37 -97.49%
  QoQ % 0.22% -18.72% -62.01% 102.50% -24.51% -99.17% -
  Horiz. % 0.39% 0.39% 0.48% 1.27% 0.62% 0.83% 100.00%
EY 4.34 4.35 3.53 1.34 2.72 2.05 0.02 3,475.89%
  QoQ % -0.23% 23.23% 163.43% -50.74% 32.68% 10,150.00% -
  Horiz. % 21,700.00% 21,750.00% 17,650.00% 6,700.00% 13,600.00% 10,250.00% 100.00%
DY 0.71 0.00 0.00 1.29 0.00 0.85 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 83.53% 0.00% 0.00% 151.76% 0.00% 100.00% -
P/NAPS 1.17 1.25 1.27 1.49 1.31 1.16 1.12 2.95%
  QoQ % -6.40% -1.57% -14.77% 13.74% 12.93% 3.57% -
  Horiz. % 104.46% 111.61% 113.39% 133.04% 116.96% 103.57% 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
 
 

209  228  514  1420 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ASB 0.175-0.015 
 LAMBO 0.0350.00 
 MMAG-WB 0.16-0.01 
 KANGER 0.245-0.015 
 SAPNRG 0.105-0.005 
 VELESTO 0.130.00 
 FINTEC 0.100.00 
 PASUKGB 0.09+0.005 
 CME 0.10-0.01 
 SOLUTN 0.715+0.015 

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