Highlights

[CHINWEL] QoQ Quarter Result on 2012-03-31 [#3]

Stock [CHINWEL]: CHIN WELL HOLDINGS BHD
Announcement Date 24-May-2012
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2012
Quarter 31-Mar-2012  [#3]
Profit Trend QoQ -     -64.48%    YoY -     3.75%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 110,969 114,907 118,370 117,784 131,110 134,317 148,884 -17.72%
  QoQ % -3.43% -2.93% 0.50% -10.16% -2.39% -9.78% -
  Horiz. % 74.53% 77.18% 79.50% 79.11% 88.06% 90.22% 100.00%
PBT 7,130 6,448 10,855 9,091 24,698 25,811 17,065 -43.96%
  QoQ % 10.58% -40.60% 19.40% -63.19% -4.31% 51.25% -
  Horiz. % 41.78% 37.78% 63.61% 53.27% 144.73% 151.25% 100.00%
Tax -1,175 -1,342 -1,485 -1,289 -3,173 -1,939 -2,491 -39.27%
  QoQ % 12.44% 9.63% -15.21% 59.38% -63.64% 22.16% -
  Horiz. % 47.17% 53.87% 59.61% 51.75% 127.38% 77.84% 100.00%
NP 5,955 5,106 9,370 7,802 21,525 23,872 14,574 -44.79%
  QoQ % 16.63% -45.51% 20.10% -63.75% -9.83% 63.80% -
  Horiz. % 40.86% 35.03% 64.29% 53.53% 147.69% 163.80% 100.00%
NP to SH 5,290 4,206 8,431 5,872 16,530 16,802 13,089 -45.19%
  QoQ % 25.77% -50.11% 43.58% -64.48% -1.62% 28.37% -
  Horiz. % 40.42% 32.13% 64.41% 44.86% 126.29% 128.37% 100.00%
Tax Rate 16.48 % 20.81 % 13.68 % 14.18 % 12.85 % 7.51 % 14.60 % 8.37%
  QoQ % -20.81% 52.12% -3.53% 10.35% 71.11% -48.56% -
  Horiz. % 112.88% 142.53% 93.70% 97.12% 88.01% 51.44% 100.00%
Total Cost 105,014 109,801 109,000 109,982 109,585 110,445 134,310 -15.07%
  QoQ % -4.36% 0.73% -0.89% 0.36% -0.78% -17.77% -
  Horiz. % 78.19% 81.75% 81.16% 81.89% 81.59% 82.23% 100.00%
Net Worth 343,577 341,396 341,059 333,201 326,787 310,442 291,585 11.50%
  QoQ % 0.64% 0.10% 2.36% 1.96% 5.27% 6.47% -
  Horiz. % 117.83% 117.08% 116.97% 114.27% 112.07% 106.47% 100.00%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 2,726 - 4,092 - 2,723 - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.13% 0.00% 150.29% 0.00% 100.00% - -
Div Payout % 51.55 % - % 48.54 % - % 16.47 % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 312.99% 0.00% 294.72% 0.00% 100.00% - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 343,577 341,396 341,059 333,201 326,787 310,442 291,585 11.50%
  QoQ % 0.64% 0.10% 2.36% 1.96% 5.27% 6.47% -
  Horiz. % 117.83% 117.08% 116.97% 114.27% 112.07% 106.47% 100.00%
NOSH 272,680 273,116 272,847 273,116 272,322 272,317 272,510 0.04%
  QoQ % -0.16% 0.10% -0.10% 0.29% 0.00% -0.07% -
  Horiz. % 100.06% 100.22% 100.12% 100.22% 99.93% 99.93% 100.00%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 5.37 % 4.44 % 7.92 % 6.62 % 16.42 % 17.77 % 9.79 % -32.87%
  QoQ % 20.95% -43.94% 19.64% -59.68% -7.60% 81.51% -
  Horiz. % 54.85% 45.35% 80.90% 67.62% 167.72% 181.51% 100.00%
ROE 1.54 % 1.23 % 2.47 % 1.76 % 5.06 % 5.41 % 4.49 % -50.84%
  QoQ % 25.20% -50.20% 40.34% -65.22% -6.47% 20.49% -
  Horiz. % 34.30% 27.39% 55.01% 39.20% 112.69% 120.49% 100.00%
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 40.70 42.07 43.38 43.13 48.15 49.32 54.63 -17.74%
  QoQ % -3.26% -3.02% 0.58% -10.43% -2.37% -9.72% -
  Horiz. % 74.50% 77.01% 79.41% 78.95% 88.14% 90.28% 100.00%
EPS 1.94 1.54 3.09 2.15 6.07 6.17 4.80 -45.19%
  QoQ % 25.97% -50.16% 43.72% -64.58% -1.62% 28.54% -
  Horiz. % 40.42% 32.08% 64.37% 44.79% 126.46% 128.54% 100.00%
DPS 1.00 0.00 1.50 0.00 1.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 0.00% 150.00% 0.00% 100.00% - -
NAPS 1.2600 1.2500 1.2500 1.2200 1.2000 1.1400 1.0700 11.46%
  QoQ % 0.80% 0.00% 2.46% 1.67% 5.26% 6.54% -
  Horiz. % 117.76% 116.82% 116.82% 114.02% 112.15% 106.54% 100.00%
Adjusted Per Share Value based on latest NOSH - 299,533
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 37.05 38.36 39.52 39.32 43.77 44.84 49.71 -17.72%
  QoQ % -3.42% -2.94% 0.51% -10.17% -2.39% -9.80% -
  Horiz. % 74.53% 77.17% 79.50% 79.10% 88.05% 90.20% 100.00%
EPS 1.77 1.40 2.81 1.96 5.52 5.61 4.37 -45.11%
  QoQ % 26.43% -50.18% 43.37% -64.49% -1.60% 28.38% -
  Horiz. % 40.50% 32.04% 64.30% 44.85% 126.32% 128.38% 100.00%
DPS 0.91 0.00 1.37 0.00 0.91 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 0.00% 150.55% 0.00% 100.00% - -
NAPS 1.1470 1.1398 1.1386 1.1124 1.0910 1.0364 0.9735 11.50%
  QoQ % 0.63% 0.11% 2.36% 1.96% 5.27% 6.46% -
  Horiz. % 117.82% 117.08% 116.96% 114.27% 112.07% 106.46% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 1.2300 1.2800 1.3500 1.3700 1.4400 1.3600 1.5100 -
P/RPS 3.02 3.04 3.11 3.18 2.99 2.76 2.76 6.16%
  QoQ % -0.66% -2.25% -2.20% 6.35% 8.33% 0.00% -
  Horiz. % 109.42% 110.14% 112.68% 115.22% 108.33% 100.00% 100.00%
P/EPS 63.40 83.12 43.69 63.72 23.72 22.04 31.44 59.28%
  QoQ % -23.72% 90.25% -31.43% 168.63% 7.62% -29.90% -
  Horiz. % 201.65% 264.38% 138.96% 202.67% 75.45% 70.10% 100.00%
EY 1.58 1.20 2.29 1.57 4.22 4.54 3.18 -37.14%
  QoQ % 31.67% -47.60% 45.86% -62.80% -7.05% 42.77% -
  Horiz. % 49.69% 37.74% 72.01% 49.37% 132.70% 142.77% 100.00%
DY 0.81 0.00 1.11 0.00 0.69 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 117.39% 0.00% 160.87% 0.00% 100.00% - -
P/NAPS 0.98 1.02 1.08 1.12 1.20 1.19 1.41 -21.45%
  QoQ % -3.92% -5.56% -3.57% -6.67% 0.84% -15.60% -
  Horiz. % 69.50% 72.34% 76.60% 79.43% 85.11% 84.40% 100.00%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 21/02/13 22/11/12 28/08/12 24/05/12 24/02/12 23/11/11 24/08/11 -
Price 1.1500 1.1900 1.2500 1.2900 1.4000 1.4200 1.3600 -
P/RPS 2.83 2.83 2.88 2.99 2.91 2.88 2.49 8.87%
  QoQ % 0.00% -1.74% -3.68% 2.75% 1.04% 15.66% -
  Horiz. % 113.65% 113.65% 115.66% 120.08% 116.87% 115.66% 100.00%
P/EPS 59.28 77.27 40.45 60.00 23.06 23.01 28.31 63.31%
  QoQ % -23.28% 91.03% -32.58% 160.19% 0.22% -18.72% -
  Horiz. % 209.40% 272.94% 142.88% 211.94% 81.46% 81.28% 100.00%
EY 1.69 1.29 2.47 1.67 4.34 4.35 3.53 -38.66%
  QoQ % 31.01% -47.77% 47.90% -61.52% -0.23% 23.23% -
  Horiz. % 47.88% 36.54% 69.97% 47.31% 122.95% 123.23% 100.00%
DY 0.87 0.00 1.20 0.00 0.71 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 122.54% 0.00% 169.01% 0.00% 100.00% - -
P/NAPS 0.91 0.95 1.00 1.06 1.17 1.25 1.27 -19.85%
  QoQ % -4.21% -5.00% -5.66% -9.40% -6.40% -1.57% -
  Horiz. % 71.65% 74.80% 78.74% 83.46% 92.13% 98.43% 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.
 


 

308  374  520  783 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWRWELL 0.29+0.005 
 MTOUCHE-WC 0.01-0.015 
 HSI-H8K 0.195+0.06 
 DGB 0.13-0.005 
 MTOUCHE 0.17-0.005 
 HSI-C7K 0.275-0.12 
 VC 0.075-0.01 
 SAPNRG 0.27+0.005 
 XDL-WD 0.015-0.005 
 XDL 0.16-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers