Highlights

[CHINWEL] QoQ Quarter Result on 2014-03-31 [#3]

Stock [CHINWEL]: CHIN WELL HOLDINGS BHD
Announcement Date 22-May-2014
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2014
Quarter 31-Mar-2014  [#3]
Profit Trend QoQ -     1.34%    YoY -     50.14%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 125,735 127,517 128,387 130,763 119,866 106,325 121,044 2.56%
  QoQ % -1.40% -0.68% -1.82% 9.09% 12.74% -12.16% -
  Horiz. % 103.88% 105.35% 106.07% 108.03% 99.03% 87.84% 100.00%
PBT 13,305 15,002 23,793 11,304 10,468 9,032 11,325 11.31%
  QoQ % -11.31% -36.95% 110.48% 7.99% 15.90% -20.25% -
  Horiz. % 117.48% 132.47% 210.09% 99.81% 92.43% 79.75% 100.00%
Tax -1,891 -1,502 -3,722 -2,393 -1,980 -1,867 -1,752 5.21%
  QoQ % -25.90% 59.65% -55.54% -20.86% -6.05% -6.56% -
  Horiz. % 107.93% 85.73% 212.44% 136.59% 113.01% 106.56% 100.00%
NP 11,414 13,500 20,071 8,911 8,488 7,165 9,573 12.41%
  QoQ % -15.45% -32.74% 125.24% 4.98% 18.46% -25.15% -
  Horiz. % 119.23% 141.02% 209.66% 93.08% 88.67% 74.85% 100.00%
NP to SH 8,340 8,950 15,471 7,124 7,030 6,221 7,909 3.59%
  QoQ % -6.82% -42.15% 117.17% 1.34% 13.00% -21.34% -
  Horiz. % 105.45% 113.16% 195.61% 90.07% 88.89% 78.66% 100.00%
Tax Rate 14.21 % 10.01 % 15.64 % 21.17 % 18.91 % 20.67 % 15.47 % -5.49%
  QoQ % 41.96% -36.00% -26.12% 11.95% -8.51% 33.61% -
  Horiz. % 91.86% 64.71% 101.10% 136.85% 122.24% 133.61% 100.00%
Total Cost 114,321 114,017 108,316 121,852 111,378 99,160 111,471 1.69%
  QoQ % 0.27% 5.26% -11.11% 9.40% 12.32% -11.04% -
  Horiz. % 102.56% 102.28% 97.17% 109.31% 99.92% 88.96% 100.00%
Net Worth 397,921 384,740 272,423 365,753 365,124 357,434 354,437 8.00%
  QoQ % 3.43% 41.23% -25.52% 0.17% 2.15% 0.85% -
  Horiz. % 112.27% 108.55% 76.86% 103.19% 103.02% 100.85% 100.00%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 5,450 - 7,709 - 5,449 - 5,452 -0.02%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 99.97% 0.00% 141.39% 0.00% 99.94% 0.00% 100.00%
Div Payout % 65.36 % - % 49.83 % - % 77.52 % - % 68.95 % -3.49%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 94.79% 0.00% 72.27% 0.00% 112.43% 0.00% 100.00%
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 397,921 384,740 272,423 365,753 365,124 357,434 354,437 8.00%
  QoQ % 3.43% 41.23% -25.52% 0.17% 2.15% 0.85% -
  Horiz. % 112.27% 108.55% 76.86% 103.19% 103.02% 100.85% 100.00%
NOSH 272,549 272,865 272,423 272,950 272,480 272,850 272,644 -0.02%
  QoQ % -0.12% 0.16% -0.19% 0.17% -0.14% 0.08% -
  Horiz. % 99.97% 100.08% 99.92% 100.11% 99.94% 100.08% 100.00%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 9.08 % 10.59 % 15.63 % 6.81 % 7.08 % 6.74 % 7.91 % 9.61%
  QoQ % -14.26% -32.25% 129.52% -3.81% 5.04% -14.79% -
  Horiz. % 114.79% 133.88% 197.60% 86.09% 89.51% 85.21% 100.00%
ROE 2.10 % 2.33 % 5.68 % 1.95 % 1.93 % 1.74 % 2.23 % -3.91%
  QoQ % -9.87% -58.98% 191.28% 1.04% 10.92% -21.97% -
  Horiz. % 94.17% 104.48% 254.71% 87.44% 86.55% 78.03% 100.00%
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 46.13 46.73 47.13 47.91 43.99 38.97 44.40 2.57%
  QoQ % -1.28% -0.85% -1.63% 8.91% 12.88% -12.23% -
  Horiz. % 103.90% 105.25% 106.15% 107.91% 99.08% 87.77% 100.00%
EPS 3.06 3.28 5.68 2.61 2.58 2.28 2.90 3.63%
  QoQ % -6.71% -42.25% 117.62% 1.16% 13.16% -21.38% -
  Horiz. % 105.52% 113.10% 195.86% 90.00% 88.97% 78.62% 100.00%
DPS 2.00 0.00 2.83 0.00 2.00 0.00 2.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 0.00% 141.50% 0.00% 100.00% 0.00% 100.00%
NAPS 1.4600 1.4100 1.0000 1.3400 1.3400 1.3100 1.3000 8.02%
  QoQ % 3.55% 41.00% -25.37% 0.00% 2.29% 0.77% -
  Horiz. % 112.31% 108.46% 76.92% 103.08% 103.08% 100.77% 100.00%
Adjusted Per Share Value based on latest NOSH - 299,533
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 41.98 42.57 42.86 43.66 40.02 35.50 40.41 2.57%
  QoQ % -1.39% -0.68% -1.83% 9.10% 12.73% -12.15% -
  Horiz. % 103.89% 105.35% 106.06% 108.04% 99.03% 87.85% 100.00%
EPS 2.78 2.99 5.17 2.38 2.35 2.08 2.64 3.50%
  QoQ % -7.02% -42.17% 117.23% 1.28% 12.98% -21.21% -
  Horiz. % 105.30% 113.26% 195.83% 90.15% 89.02% 78.79% 100.00%
DPS 1.82 0.00 2.57 0.00 1.82 0.00 1.82 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 0.00% 141.21% 0.00% 100.00% 0.00% 100.00%
NAPS 1.3285 1.2845 0.9095 1.2211 1.2190 1.1933 1.1833 8.00%
  QoQ % 3.43% 41.23% -25.52% 0.17% 2.15% 0.85% -
  Horiz. % 112.27% 108.55% 76.86% 103.19% 103.02% 100.85% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 1.4300 1.6000 1.3400 1.4500 1.4000 1.2500 1.0700 -
P/RPS 3.10 3.42 2.84 3.03 3.18 3.21 2.41 18.22%
  QoQ % -9.36% 20.42% -6.27% -4.72% -0.93% 33.20% -
  Horiz. % 128.63% 141.91% 117.84% 125.73% 131.95% 133.20% 100.00%
P/EPS 46.73 48.78 23.60 55.56 54.26 54.82 36.89 17.02%
  QoQ % -4.20% 106.69% -57.52% 2.40% -1.02% 48.60% -
  Horiz. % 126.67% 132.23% 63.97% 150.61% 147.09% 148.60% 100.00%
EY 2.14 2.05 4.24 1.80 1.84 1.82 2.71 -14.53%
  QoQ % 4.39% -51.65% 135.56% -2.17% 1.10% -32.84% -
  Horiz. % 78.97% 75.65% 156.46% 66.42% 67.90% 67.16% 100.00%
DY 1.40 0.00 2.11 0.00 1.43 0.00 1.87 -17.51%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 74.87% 0.00% 112.83% 0.00% 76.47% 0.00% 100.00%
P/NAPS 0.98 1.13 1.34 1.08 1.04 0.95 0.82 12.58%
  QoQ % -13.27% -15.67% 24.07% 3.85% 9.47% 15.85% -
  Horiz. % 119.51% 137.80% 163.41% 131.71% 126.83% 115.85% 100.00%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 26/02/15 20/11/14 21/08/14 22/05/14 20/02/14 21/11/13 22/08/13 -
Price 1.5000 1.6600 1.5500 1.4600 1.4600 1.3000 1.2400 -
P/RPS 3.25 3.55 3.29 3.05 3.32 3.34 2.79 10.68%
  QoQ % -8.45% 7.90% 7.87% -8.13% -0.60% 19.71% -
  Horiz. % 116.49% 127.24% 117.92% 109.32% 119.00% 119.71% 100.00%
P/EPS 49.02 50.61 27.29 55.94 56.59 57.02 42.75 9.53%
  QoQ % -3.14% 85.45% -51.22% -1.15% -0.75% 33.38% -
  Horiz. % 114.67% 118.39% 63.84% 130.85% 132.37% 133.38% 100.00%
EY 2.04 1.98 3.66 1.79 1.77 1.75 2.34 -8.72%
  QoQ % 3.03% -45.90% 104.47% 1.13% 1.14% -25.21% -
  Horiz. % 87.18% 84.62% 156.41% 76.50% 75.64% 74.79% 100.00%
DY 1.33 0.00 1.83 0.00 1.37 0.00 1.61 -11.93%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 82.61% 0.00% 113.66% 0.00% 85.09% 0.00% 100.00%
P/NAPS 1.03 1.18 1.55 1.09 1.09 0.99 0.95 5.52%
  QoQ % -12.71% -23.87% 42.20% 0.00% 10.10% 4.21% -
  Horiz. % 108.42% 124.21% 163.16% 114.74% 114.74% 104.21% 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.
 


 

227  284  500  1252 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.845+0.035 
 DYNACIA 0.075-0.01 
 HSI-H8F 0.065-0.06 
 DYNACIA-PA 0.04-0.005 
 AT 0.050.00 
 DBE 0.035+0.005 
 XDL 0.105-0.005 
 ARMADA 0.48+0.015 
 SAPNRG 0.27+0.01 
 HSI-C7J 0.125+0.04 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers