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.
 


 

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

TOP ARTICLES

1. How and Why Prepare for Recession 2020 How and Why Prepare for Recession 2020
2. NETX (0020) THE DISRUPTIVE TECH COMPANY FOR CHANGING TIMES LIKE NOW, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. KRONO - Stock of the Year 2020 The Investment Journey with AlexChong
4. Cutting Your Losses Our Investment Journey
5. Why should MCA interfere with Utar? - Koon Yew Yin Koon Yew Yin's Blog
6. Am I a Chinese Chauvinistic? Sslee blog
7. 高息股转型投资法 Our Investment Journey
8. We traded SCNWOLF and made RM15,000 profits in nine minutes. The Pelham Blue Fund
Partners & Brokers