Highlights

[CHINWEL] YoY Annualized Quarter Result on 2011-09-30 [#1]

Stock [CHINWEL]: CHIN WELL HOLDINGS BHD
Announcement Date 23-Nov-2011
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2012
Quarter 30-Sep-2011  [#1]
Profit Trend QoQ -     89.21%    YoY -     156.48%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 510,068 425,300 459,628 537,268 458,764 348,688 587,360 -2.32%
  YoY % 19.93% -7.47% -14.45% 17.11% 31.57% -40.63% -
  Horiz. % 86.84% 72.41% 78.25% 91.47% 78.11% 59.37% 100.00%
PBT 60,008 36,128 25,792 103,244 37,576 34,332 60,016 -0.00%
  YoY % 66.10% 40.07% -75.02% 174.76% 9.45% -42.80% -
  Horiz. % 99.99% 60.20% 42.98% 172.03% 62.61% 57.20% 100.00%
Tax -6,008 -7,468 -5,368 -7,756 -6,628 -9,420 -21,912 -19.39%
  YoY % 19.55% -39.12% 30.79% -17.02% 29.64% 57.01% -
  Horiz. % 27.42% 34.08% 24.50% 35.40% 30.25% 42.99% 100.00%
NP 54,000 28,660 20,424 95,488 30,948 24,912 38,104 5.98%
  YoY % 88.42% 40.33% -78.61% 208.54% 24.23% -34.62% -
  Horiz. % 141.72% 75.22% 53.60% 250.60% 81.22% 65.38% 100.00%
NP to SH 35,800 24,884 16,824 67,208 26,204 25,696 33,760 0.98%
  YoY % 43.87% 47.91% -74.97% 156.48% 1.98% -23.89% -
  Horiz. % 106.04% 73.71% 49.83% 199.08% 77.62% 76.11% 100.00%
Tax Rate 10.01 % 20.67 % 20.81 % 7.51 % 17.64 % 27.44 % 36.51 % -19.39%
  YoY % -51.57% -0.67% 177.10% -57.43% -35.71% -24.84% -
  Horiz. % 27.42% 56.61% 57.00% 20.57% 48.32% 75.16% 100.00%
Total Cost 456,068 396,640 439,204 441,780 427,816 323,776 549,256 -3.05%
  YoY % 14.98% -9.69% -0.58% 3.26% 32.13% -41.05% -
  Horiz. % 83.03% 72.21% 79.96% 80.43% 77.89% 58.95% 100.00%
Net Worth 384,740 357,434 341,396 310,442 275,687 274,925 277,703 5.58%
  YoY % 7.64% 4.70% 9.97% 12.61% 0.28% -1.00% -
  Horiz. % 138.54% 128.71% 122.94% 111.79% 99.27% 99.00% 100.00%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div - - - - 10,918 - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
Div Payout % - % - % - % - % 41.67 % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 384,740 357,434 341,396 310,442 275,687 274,925 277,703 5.58%
  YoY % 7.64% 4.70% 9.97% 12.61% 0.28% -1.00% -
  Horiz. % 138.54% 128.71% 122.94% 111.79% 99.27% 99.00% 100.00%
NOSH 272,865 272,850 273,116 272,317 272,958 272,203 272,258 0.04%
  YoY % 0.01% -0.10% 0.29% -0.23% 0.28% -0.02% -
  Horiz. % 100.22% 100.22% 100.32% 100.02% 100.26% 99.98% 100.00%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 10.59 % 6.74 % 4.44 % 17.77 % 6.75 % 7.14 % 6.49 % 8.50%
  YoY % 57.12% 51.80% -75.01% 163.26% -5.46% 10.02% -
  Horiz. % 163.17% 103.85% 68.41% 273.81% 104.01% 110.02% 100.00%
ROE 9.30 % 6.96 % 4.93 % 21.65 % 9.50 % 9.35 % 12.16 % -4.37%
  YoY % 33.62% 41.18% -77.23% 127.89% 1.60% -23.11% -
  Horiz. % 76.48% 57.24% 40.54% 178.04% 78.12% 76.89% 100.00%
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 186.93 155.87 168.29 197.29 168.07 128.10 215.74 -2.36%
  YoY % 19.93% -7.38% -14.70% 17.39% 31.20% -40.62% -
  Horiz. % 86.65% 72.25% 78.01% 91.45% 77.90% 59.38% 100.00%
EPS 13.12 9.12 6.16 24.68 9.60 9.44 12.40 0.94%
  YoY % 43.86% 48.05% -75.04% 157.08% 1.69% -23.87% -
  Horiz. % 105.81% 73.55% 49.68% 199.03% 77.42% 76.13% 100.00%
DPS 0.00 0.00 0.00 0.00 4.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 1.4100 1.3100 1.2500 1.1400 1.0100 1.0100 1.0200 5.54%
  YoY % 7.63% 4.80% 9.65% 12.87% 0.00% -0.98% -
  Horiz. % 138.24% 128.43% 122.55% 111.76% 99.02% 99.02% 100.00%
Adjusted Per Share Value based on latest NOSH - 299,533
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 170.29 141.99 153.45 179.37 153.16 116.41 196.09 -2.32%
  YoY % 19.93% -7.47% -14.45% 17.11% 31.57% -40.63% -
  Horiz. % 86.84% 72.41% 78.25% 91.47% 78.11% 59.37% 100.00%
EPS 11.95 8.31 5.62 22.44 8.75 8.58 11.27 0.98%
  YoY % 43.80% 47.86% -74.96% 156.46% 1.98% -23.87% -
  Horiz. % 106.03% 73.74% 49.87% 199.11% 77.64% 76.13% 100.00%
DPS 0.00 0.00 0.00 0.00 3.65 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 1.2845 1.1933 1.1398 1.0364 0.9204 0.9178 0.9271 5.58%
  YoY % 7.64% 4.69% 9.98% 12.60% 0.28% -1.00% -
  Horiz. % 138.55% 128.71% 122.94% 111.79% 99.28% 99.00% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 1.6000 1.2500 1.2800 1.3600 1.1000 1.0700 1.0500 -
P/RPS 0.86 0.80 0.76 0.69 0.65 0.84 0.49 9.82%
  YoY % 7.50% 5.26% 10.14% 6.15% -22.62% 71.43% -
  Horiz. % 175.51% 163.27% 155.10% 140.82% 132.65% 171.43% 100.00%
P/EPS 12.20 13.71 20.78 5.51 11.46 11.33 8.47 6.27%
  YoY % -11.01% -34.02% 277.13% -51.92% 1.15% 33.77% -
  Horiz. % 144.04% 161.87% 245.34% 65.05% 135.30% 133.77% 100.00%
EY 8.20 7.30 4.81 18.15 8.73 8.82 11.81 -5.90%
  YoY % 12.33% 51.77% -73.50% 107.90% -1.02% -25.32% -
  Horiz. % 69.43% 61.81% 40.73% 153.68% 73.92% 74.68% 100.00%
DY 0.00 0.00 0.00 0.00 3.64 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 1.13 0.95 1.02 1.19 1.09 1.06 1.03 1.56%
  YoY % 18.95% -6.86% -14.29% 9.17% 2.83% 2.91% -
  Horiz. % 109.71% 92.23% 99.03% 115.53% 105.83% 102.91% 100.00%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 20/11/14 21/11/13 22/11/12 23/11/11 23/11/10 25/11/09 21/11/08 -
Price 1.6600 1.3000 1.1900 1.4200 1.1700 0.9800 0.7500 -
P/RPS 0.89 0.83 0.71 0.72 0.70 0.77 0.35 16.82%
  YoY % 7.23% 16.90% -1.39% 2.86% -9.09% 120.00% -
  Horiz. % 254.29% 237.14% 202.86% 205.71% 200.00% 220.00% 100.00%
P/EPS 12.65 14.25 19.32 5.75 12.19 10.38 6.05 13.07%
  YoY % -11.23% -26.24% 236.00% -52.83% 17.44% 71.57% -
  Horiz. % 209.09% 235.54% 319.34% 95.04% 201.49% 171.57% 100.00%
EY 7.90 7.02 5.18 17.38 8.21 9.63 16.53 -11.57%
  YoY % 12.54% 35.52% -70.20% 111.69% -14.75% -41.74% -
  Horiz. % 47.79% 42.47% 31.34% 105.14% 49.67% 58.26% 100.00%
DY 0.00 0.00 0.00 0.00 3.42 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 1.18 0.99 0.95 1.25 1.16 0.97 0.74 8.08%
  YoY % 19.19% 4.21% -24.00% 7.76% 19.59% 31.08% -
  Horiz. % 159.46% 133.78% 128.38% 168.92% 156.76% 131.08% 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.
 


 

385  328  521  733 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.10-0.005 
 XDL 0.16+0.02 
 ALAM 0.17+0.005 
 PERDANA 0.515+0.02 
 HSI-H8K 0.11+0.02 
 HSI-C7J 0.12-0.025 
 ALAM-WA 0.075+0.01 
 ARMADA 0.475-0.015 
 ASB 0.155+0.015 
 XDL-WD 0.020.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers