Highlights

[CHINWEL] YoY Quarter Result on 2010-06-30 [#4]

Stock [CHINWEL]: CHIN WELL HOLDINGS BHD
Announcement Date 25-Aug-2010
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2010
Quarter 30-Jun-2010  [#4]
Profit Trend QoQ -     -99.02%    YoY -     -99.15%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 121,044 118,370 148,884 119,287 73,439 142,979 115,110 0.84%
  YoY % 2.26% -20.50% 24.81% 62.43% -48.64% 24.21% -
  Horiz. % 105.16% 102.83% 129.34% 103.63% 63.80% 124.21% 100.00%
PBT 11,325 10,855 17,065 808 7,235 17,283 -1,680 -
  YoY % 4.33% -36.39% 2,012.01% -88.83% -58.14% 1,128.75% -
  Horiz. % -674.11% -646.13% -1,015.77% -48.10% -430.65% -1,028.75% 100.00%
Tax -1,752 -1,485 -2,491 181 -2,032 -4,415 3,135 -
  YoY % -17.98% 40.39% -1,476.24% 108.91% 53.98% -240.83% -
  Horiz. % -55.89% -47.37% -79.46% 5.77% -64.82% -140.83% 100.00%
NP 9,573 9,370 14,574 989 5,203 12,868 1,455 36.85%
  YoY % 2.17% -35.71% 1,373.61% -80.99% -59.57% 784.40% -
  Horiz. % 657.94% 643.99% 1,001.65% 67.97% 357.59% 884.40% 100.00%
NP to SH 7,909 8,431 13,089 45 5,306 13,271 3,715 13.41%
  YoY % -6.19% -35.59% 28,986.67% -99.15% -60.02% 257.23% -
  Horiz. % 212.89% 226.94% 352.33% 1.21% 142.83% 357.23% 100.00%
Tax Rate 15.47 % 13.68 % 14.60 % -22.40 % 28.09 % 25.55 % - % -
  YoY % 13.08% -6.30% 165.18% -179.74% 9.94% 0.00% -
  Horiz. % 60.55% 53.54% 57.14% -87.67% 109.94% 100.00% -
Total Cost 111,471 109,000 134,310 118,298 68,236 130,111 113,655 -0.32%
  YoY % 2.27% -18.84% 13.54% 73.37% -47.56% 14.48% -
  Horiz. % 98.08% 95.90% 118.17% 104.09% 60.04% 114.48% 100.00%
Net Worth 354,437 341,059 291,585 236,666 269,381 264,329 251,308 5.89%
  YoY % 3.92% 16.97% 23.21% -12.14% 1.91% 5.18% -
  Horiz. % 141.04% 135.71% 116.03% 94.17% 107.19% 105.18% 100.00%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div 5,452 4,092 - - - 8,175 8,194 -6.56%
  YoY % 33.23% 0.00% 0.00% 0.00% 0.00% -0.24% -
  Horiz. % 66.54% 49.94% 0.00% 0.00% 0.00% 99.76% 100.00%
Div Payout % 68.95 % 48.54 % - % - % - % 61.60 % 220.59 % -17.60%
  YoY % 42.05% 0.00% 0.00% 0.00% 0.00% -72.07% -
  Horiz. % 31.26% 22.00% 0.00% 0.00% 0.00% 27.93% 100.00%
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 354,437 341,059 291,585 236,666 269,381 264,329 251,308 5.89%
  YoY % 3.92% 16.97% 23.21% -12.14% 1.91% 5.18% -
  Horiz. % 141.04% 135.71% 116.03% 94.17% 107.19% 105.18% 100.00%
NOSH 272,644 272,847 272,510 236,666 272,102 272,505 273,161 -0.03%
  YoY % -0.07% 0.12% 15.15% -13.02% -0.15% -0.24% -
  Horiz. % 99.81% 99.89% 99.76% 86.64% 99.61% 99.76% 100.00%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 7.91 % 7.92 % 9.79 % 0.83 % 7.08 % 9.00 % 1.26 % 35.78%
  YoY % -0.13% -19.10% 1,079.52% -88.28% -21.33% 614.29% -
  Horiz. % 627.78% 628.57% 776.98% 65.87% 561.90% 714.29% 100.00%
ROE 2.23 % 2.47 % 4.49 % 0.02 % 1.97 % 5.02 % 1.48 % 7.06%
  YoY % -9.72% -44.99% 22,350.00% -98.98% -60.76% 239.19% -
  Horiz. % 150.68% 166.89% 303.38% 1.35% 133.11% 339.19% 100.00%
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 44.40 43.38 54.63 50.40 26.99 52.47 42.14 0.87%
  YoY % 2.35% -20.59% 8.39% 86.74% -48.56% 24.51% -
  Horiz. % 105.36% 102.94% 129.64% 119.60% 64.05% 124.51% 100.00%
EPS 2.90 3.09 4.80 0.02 1.95 4.87 1.36 13.44%
  YoY % -6.15% -35.63% 23,900.00% -98.97% -59.96% 258.09% -
  Horiz. % 213.24% 227.21% 352.94% 1.47% 143.38% 358.09% 100.00%
DPS 2.00 1.50 0.00 0.00 0.00 3.00 3.00 -6.53%
  YoY % 33.33% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 66.67% 50.00% 0.00% 0.00% 0.00% 100.00% 100.00%
NAPS 1.3000 1.2500 1.0700 1.0000 0.9900 0.9700 0.9200 5.93%
  YoY % 4.00% 16.82% 7.00% 1.01% 2.06% 5.43% -
  Horiz. % 141.30% 135.87% 116.30% 108.70% 107.61% 105.43% 100.00%
Adjusted Per Share Value based on latest NOSH - 299,533
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 40.41 39.52 49.71 39.82 24.52 47.73 38.43 0.84%
  YoY % 2.25% -20.50% 24.84% 62.40% -48.63% 24.20% -
  Horiz. % 105.15% 102.84% 129.35% 103.62% 63.80% 124.20% 100.00%
EPS 2.64 2.81 4.37 0.02 1.77 4.43 1.24 13.41%
  YoY % -6.05% -35.70% 21,750.00% -98.87% -60.05% 257.26% -
  Horiz. % 212.90% 226.61% 352.42% 1.61% 142.74% 357.26% 100.00%
DPS 1.82 1.37 0.00 0.00 0.00 2.73 2.74 -6.59%
  YoY % 32.85% 0.00% 0.00% 0.00% 0.00% -0.36% -
  Horiz. % 66.42% 50.00% 0.00% 0.00% 0.00% 99.64% 100.00%
NAPS 1.1833 1.1386 0.9735 0.7901 0.8993 0.8825 0.8390 5.89%
  YoY % 3.93% 16.96% 23.21% -12.14% 1.90% 5.18% -
  Horiz. % 141.04% 135.71% 116.03% 94.17% 107.19% 105.18% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 1.0700 1.3500 1.5100 1.0500 1.1700 1.0800 1.6000 -
P/RPS 2.41 3.11 2.76 2.08 4.34 2.06 3.80 -7.30%
  YoY % -22.51% 12.68% 32.69% -52.07% 110.68% -45.79% -
  Horiz. % 63.42% 81.84% 72.63% 54.74% 114.21% 54.21% 100.00%
P/EPS 36.89 43.69 31.44 5,522.22 60.00 22.18 117.65 -17.56%
  YoY % -15.56% 38.96% -99.43% 9,103.70% 170.51% -81.15% -
  Horiz. % 31.36% 37.14% 26.72% 4,693.77% 51.00% 18.85% 100.00%
EY 2.71 2.29 3.18 0.02 1.67 4.51 0.85 21.30%
  YoY % 18.34% -27.99% 15,800.00% -98.80% -62.97% 430.59% -
  Horiz. % 318.82% 269.41% 374.12% 2.35% 196.47% 530.59% 100.00%
DY 1.87 1.11 0.00 0.00 0.00 2.78 1.87 -
  YoY % 68.47% 0.00% 0.00% 0.00% 0.00% 48.66% -
  Horiz. % 100.00% 59.36% 0.00% 0.00% 0.00% 148.66% 100.00%
P/NAPS 0.82 1.08 1.41 1.05 1.18 1.11 1.74 -11.77%
  YoY % -24.07% -23.40% 34.29% -11.02% 6.31% -36.21% -
  Horiz. % 47.13% 62.07% 81.03% 60.34% 67.82% 63.79% 100.00%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 22/08/13 28/08/12 24/08/11 25/08/10 26/08/09 22/08/08 22/08/07 -
Price 1.2400 1.2500 1.3600 1.1200 1.1100 1.0500 1.2700 -
P/RPS 2.79 2.88 2.49 2.22 4.11 2.00 3.01 -1.26%
  YoY % -3.13% 15.66% 12.16% -45.99% 105.50% -33.55% -
  Horiz. % 92.69% 95.68% 82.72% 73.75% 136.54% 66.45% 100.00%
P/EPS 42.75 40.45 28.31 5,890.37 56.92 21.56 93.38 -12.20%
  YoY % 5.69% 42.88% -99.52% 10,248.51% 164.01% -76.91% -
  Horiz. % 45.78% 43.32% 30.32% 6,307.96% 60.96% 23.09% 100.00%
EY 2.34 2.47 3.53 0.02 1.76 4.64 1.07 13.92%
  YoY % -5.26% -30.03% 17,550.00% -98.86% -62.07% 333.64% -
  Horiz. % 218.69% 230.84% 329.91% 1.87% 164.49% 433.64% 100.00%
DY 1.61 1.20 0.00 0.00 0.00 2.86 2.36 -6.17%
  YoY % 34.17% 0.00% 0.00% 0.00% 0.00% 21.19% -
  Horiz. % 68.22% 50.85% 0.00% 0.00% 0.00% 121.19% 100.00%
P/NAPS 0.95 1.00 1.27 1.12 1.12 1.08 1.38 -6.03%
  YoY % -5.00% -21.26% 13.39% 0.00% 3.70% -21.74% -
  Horiz. % 68.84% 72.46% 92.03% 81.16% 81.16% 78.26% 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.
 


 

405  370  472  1025 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.905+0.095 
 IWCITY 1.02+0.115 
 PERDANA-PR 0.005-0.01 
 AT 0.045-0.005 
 VELESTO 0.38+0.015 
 SAPNRG 0.265+0.005 
 HSI-H8F 0.06-0.005 
 ARMADA 0.47+0.005 
 MYEG 1.17+0.07 
 NETX 0.02-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers