Highlights

[CHINWEL] QoQ Quarter Result on 2015-03-31 [#3]

Stock [CHINWEL]: CHIN WELL HOLDINGS BHD
Announcement Date 21-May-2015
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2015
Quarter 31-Mar-2015  [#3]
Profit Trend QoQ -     31.29%    YoY -     53.71%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 122,925 140,627 129,533 119,635 125,735 127,517 128,387 -2.85%
  QoQ % -12.59% 8.56% 8.27% -4.85% -1.40% -0.68% -
  Horiz. % 95.75% 109.53% 100.89% 93.18% 97.93% 99.32% 100.00%
PBT 21,441 21,827 14,354 14,486 13,305 15,002 23,793 -6.69%
  QoQ % -1.77% 52.06% -0.91% 8.88% -11.31% -36.95% -
  Horiz. % 90.11% 91.74% 60.33% 60.88% 55.92% 63.05% 100.00%
Tax -2,769 -3,647 -1,859 -2,442 -1,891 -1,502 -3,722 -17.85%
  QoQ % 24.07% -96.18% 23.87% -29.14% -25.90% 59.65% -
  Horiz. % 74.40% 97.98% 49.95% 65.61% 50.81% 40.35% 100.00%
NP 18,672 18,180 12,495 12,044 11,414 13,500 20,071 -4.69%
  QoQ % 2.71% 45.50% 3.74% 5.52% -15.45% -32.74% -
  Horiz. % 93.03% 90.58% 62.25% 60.01% 56.87% 67.26% 100.00%
NP to SH 18,672 18,180 12,495 10,950 8,340 8,950 15,471 13.32%
  QoQ % 2.71% 45.50% 14.11% 31.29% -6.82% -42.15% -
  Horiz. % 120.69% 117.51% 80.76% 70.78% 53.91% 57.85% 100.00%
Tax Rate 12.91 % 16.71 % 12.95 % 16.86 % 14.21 % 10.01 % 15.64 % -11.97%
  QoQ % -22.74% 29.03% -23.19% 18.65% 41.96% -36.00% -
  Horiz. % 82.54% 106.84% 82.80% 107.80% 90.86% 64.00% 100.00%
Total Cost 104,253 122,447 117,038 107,591 114,321 114,017 108,316 -2.51%
  QoQ % -14.86% 4.62% 8.78% -5.89% 0.27% 5.26% -
  Horiz. % 96.25% 113.05% 108.05% 99.33% 105.54% 105.26% 100.00%
Net Worth 494,523 485,243 425,034 402,982 397,921 384,740 272,423 48.65%
  QoQ % 1.91% 14.17% 5.47% 1.27% 3.43% 41.23% -
  Horiz. % 181.53% 178.12% 156.02% 147.92% 146.07% 141.23% 100.00%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 11,988 - 10,880 - 5,450 - 7,709 34.11%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 155.50% 0.00% 141.13% 0.00% 70.70% 0.00% 100.00%
Div Payout % 64.21 % - % 87.08 % - % 65.36 % - % 49.83 % 18.36%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 128.86% 0.00% 174.75% 0.00% 131.17% 0.00% 100.00%
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 494,523 485,243 425,034 402,982 397,921 384,740 272,423 48.65%
  QoQ % 1.91% 14.17% 5.47% 1.27% 3.43% 41.23% -
  Horiz. % 181.53% 178.12% 156.02% 147.92% 146.07% 141.23% 100.00%
NOSH 299,711 299,533 283,356 277,918 272,549 272,865 272,423 6.55%
  QoQ % 0.06% 5.71% 1.96% 1.97% -0.12% 0.16% -
  Horiz. % 110.02% 109.95% 104.01% 102.02% 100.05% 100.16% 100.00%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 15.19 % 12.93 % 9.65 % 10.07 % 9.08 % 10.59 % 15.63 % -1.88%
  QoQ % 17.48% 33.99% -4.17% 10.90% -14.26% -32.25% -
  Horiz. % 97.18% 82.73% 61.74% 64.43% 58.09% 67.75% 100.00%
ROE 3.78 % 3.75 % 2.94 % 2.72 % 2.10 % 2.33 % 5.68 % -23.72%
  QoQ % 0.80% 27.55% 8.09% 29.52% -9.87% -58.98% -
  Horiz. % 66.55% 66.02% 51.76% 47.89% 36.97% 41.02% 100.00%
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 41.01 46.95 45.71 43.05 46.13 46.73 47.13 -8.83%
  QoQ % -12.65% 2.71% 6.18% -6.68% -1.28% -0.85% -
  Horiz. % 87.01% 99.62% 96.99% 91.34% 97.88% 99.15% 100.00%
EPS 6.23 6.07 4.41 3.94 3.06 3.28 5.68 6.34%
  QoQ % 2.64% 37.64% 11.93% 28.76% -6.71% -42.25% -
  Horiz. % 109.68% 106.87% 77.64% 69.37% 53.87% 57.75% 100.00%
DPS 4.00 0.00 3.84 0.00 2.00 0.00 2.83 25.87%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 141.34% 0.00% 135.69% 0.00% 70.67% 0.00% 100.00%
NAPS 1.6500 1.6200 1.5000 1.4500 1.4600 1.4100 1.0000 39.51%
  QoQ % 1.85% 8.00% 3.45% -0.68% 3.55% 41.00% -
  Horiz. % 165.00% 162.00% 150.00% 145.00% 146.00% 141.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 299,533
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 41.04 46.95 43.24 39.94 41.98 42.57 42.86 -2.84%
  QoQ % -12.59% 8.58% 8.26% -4.86% -1.39% -0.68% -
  Horiz. % 95.75% 109.54% 100.89% 93.19% 97.95% 99.32% 100.00%
EPS 6.23 6.07 4.17 3.66 2.78 2.99 5.17 13.20%
  QoQ % 2.64% 45.56% 13.93% 31.65% -7.02% -42.17% -
  Horiz. % 120.50% 117.41% 80.66% 70.79% 53.77% 57.83% 100.00%
DPS 4.00 0.00 3.63 0.00 1.82 0.00 2.57 34.19%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 155.64% 0.00% 141.25% 0.00% 70.82% 0.00% 100.00%
NAPS 1.6510 1.6200 1.4190 1.3454 1.3285 1.2845 0.9095 48.65%
  QoQ % 1.91% 14.16% 5.47% 1.27% 3.43% 41.23% -
  Horiz. % 181.53% 178.12% 156.02% 147.93% 146.07% 141.23% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 2.1000 1.4000 1.5400 1.4700 1.4300 1.6000 1.3400 -
P/RPS 5.12 2.98 3.37 3.41 3.10 3.42 2.84 47.97%
  QoQ % 71.81% -11.57% -1.17% 10.00% -9.36% 20.42% -
  Horiz. % 180.28% 104.93% 118.66% 120.07% 109.15% 120.42% 100.00%
P/EPS 33.71 23.07 34.92 37.31 46.73 48.78 23.60 26.75%
  QoQ % 46.12% -33.93% -6.41% -20.16% -4.20% 106.69% -
  Horiz. % 142.84% 97.75% 147.97% 158.09% 198.01% 206.69% 100.00%
EY 2.97 4.34 2.86 2.68 2.14 2.05 4.24 -21.08%
  QoQ % -31.57% 51.75% 6.72% 25.23% 4.39% -51.65% -
  Horiz. % 70.05% 102.36% 67.45% 63.21% 50.47% 48.35% 100.00%
DY 1.90 0.00 2.49 0.00 1.40 0.00 2.11 -6.73%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 90.05% 0.00% 118.01% 0.00% 66.35% 0.00% 100.00%
P/NAPS 1.27 0.86 1.03 1.01 0.98 1.13 1.34 -3.50%
  QoQ % 47.67% -16.50% 1.98% 3.06% -13.27% -15.67% -
  Horiz. % 94.78% 64.18% 76.87% 75.37% 73.13% 84.33% 100.00%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 26/02/16 26/11/15 27/08/15 21/05/15 26/02/15 20/11/14 21/08/14 -
Price 1.8100 1.6900 1.3900 1.6400 1.5000 1.6600 1.5500 -
P/RPS 4.41 3.60 3.04 3.81 3.25 3.55 3.29 21.51%
  QoQ % 22.50% 18.42% -20.21% 17.23% -8.45% 7.90% -
  Horiz. % 134.04% 109.42% 92.40% 115.81% 98.78% 107.90% 100.00%
P/EPS 29.05 27.84 31.52 41.62 49.02 50.61 27.29 4.24%
  QoQ % 4.35% -11.68% -24.27% -15.10% -3.14% 85.45% -
  Horiz. % 106.45% 102.02% 115.50% 152.51% 179.63% 185.45% 100.00%
EY 3.44 3.59 3.17 2.40 2.04 1.98 3.66 -4.04%
  QoQ % -4.18% 13.25% 32.08% 17.65% 3.03% -45.90% -
  Horiz. % 93.99% 98.09% 86.61% 65.57% 55.74% 54.10% 100.00%
DY 2.21 0.00 2.76 0.00 1.33 0.00 1.83 13.36%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 120.77% 0.00% 150.82% 0.00% 72.68% 0.00% 100.00%
P/NAPS 1.10 1.04 0.93 1.13 1.03 1.18 1.55 -20.39%
  QoQ % 5.77% 11.83% -17.70% 9.71% -12.71% -23.87% -
  Horiz. % 70.97% 67.10% 60.00% 72.90% 66.45% 76.13% 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.
 


 

374  374  491  1033 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.905+0.095 
 IWCITY 1.02+0.115 
 PERDANA-PR 0.005-0.01 
 AT 0.050.00 
 SAPNRG 0.265+0.005 
 HSI-H8F 0.06-0.005 
 ARMADA 0.47+0.005 
 VELESTO 0.38+0.015 
 DYNACIA 0.075-0.01 
 MYEG 1.17+0.07 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers