Highlights

[CHINWEL] YoY Quarter Result on 2011-06-30 [#4]

Stock [CHINWEL]: CHIN WELL HOLDINGS BHD
Announcement Date 24-Aug-2011
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2011
Quarter 30-Jun-2011  [#4]
Profit Trend QoQ -     131.25%    YoY -     28,986.67%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 128,387 121,044 118,370 148,884 119,287 73,439 142,979 -1.78%
  YoY % 6.07% 2.26% -20.50% 24.81% 62.43% -48.64% -
  Horiz. % 89.79% 84.66% 82.79% 104.13% 83.43% 51.36% 100.00%
PBT 23,793 11,325 10,855 17,065 808 7,235 17,283 5.47%
  YoY % 110.09% 4.33% -36.39% 2,012.01% -88.83% -58.14% -
  Horiz. % 137.67% 65.53% 62.81% 98.74% 4.68% 41.86% 100.00%
Tax -3,722 -1,752 -1,485 -2,491 181 -2,032 -4,415 -2.80%
  YoY % -112.44% -17.98% 40.39% -1,476.24% 108.91% 53.98% -
  Horiz. % 84.30% 39.68% 33.64% 56.42% -4.10% 46.02% 100.00%
NP 20,071 9,573 9,370 14,574 989 5,203 12,868 7.69%
  YoY % 109.66% 2.17% -35.71% 1,373.61% -80.99% -59.57% -
  Horiz. % 155.98% 74.39% 72.82% 113.26% 7.69% 40.43% 100.00%
NP to SH 15,471 7,909 8,431 13,089 45 5,306 13,271 2.59%
  YoY % 95.61% -6.19% -35.59% 28,986.67% -99.15% -60.02% -
  Horiz. % 116.58% 59.60% 63.53% 98.63% 0.34% 39.98% 100.00%
Tax Rate 15.64 % 15.47 % 13.68 % 14.60 % -22.40 % 28.09 % 25.55 % -7.85%
  YoY % 1.10% 13.08% -6.30% 165.18% -179.74% 9.94% -
  Horiz. % 61.21% 60.55% 53.54% 57.14% -87.67% 109.94% 100.00%
Total Cost 108,316 111,471 109,000 134,310 118,298 68,236 130,111 -3.01%
  YoY % -2.83% 2.27% -18.84% 13.54% 73.37% -47.56% -
  Horiz. % 83.25% 85.67% 83.77% 103.23% 90.92% 52.44% 100.00%
Net Worth 272,423 354,437 341,059 291,585 236,666 269,381 264,329 0.50%
  YoY % -23.14% 3.92% 16.97% 23.21% -12.14% 1.91% -
  Horiz. % 103.06% 134.09% 129.03% 110.31% 89.53% 101.91% 100.00%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div 7,709 5,452 4,092 - - - 8,175 -0.97%
  YoY % 41.39% 33.23% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 94.31% 66.70% 50.06% 0.00% 0.00% 0.00% 100.00%
Div Payout % 49.83 % 68.95 % 48.54 % - % - % - % 61.60 % -3.47%
  YoY % -27.73% 42.05% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 80.89% 111.93% 78.80% 0.00% 0.00% 0.00% 100.00%
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 272,423 354,437 341,059 291,585 236,666 269,381 264,329 0.50%
  YoY % -23.14% 3.92% 16.97% 23.21% -12.14% 1.91% -
  Horiz. % 103.06% 134.09% 129.03% 110.31% 89.53% 101.91% 100.00%
NOSH 272,423 272,644 272,847 272,510 236,666 272,102 272,505 -0.00%
  YoY % -0.08% -0.07% 0.12% 15.15% -13.02% -0.15% -
  Horiz. % 99.97% 100.05% 100.13% 100.00% 86.85% 99.85% 100.00%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 15.63 % 7.91 % 7.92 % 9.79 % 0.83 % 7.08 % 9.00 % 9.63%
  YoY % 97.60% -0.13% -19.10% 1,079.52% -88.28% -21.33% -
  Horiz. % 173.67% 87.89% 88.00% 108.78% 9.22% 78.67% 100.00%
ROE 5.68 % 2.23 % 2.47 % 4.49 % 0.02 % 1.97 % 5.02 % 2.08%
  YoY % 154.71% -9.72% -44.99% 22,350.00% -98.98% -60.76% -
  Horiz. % 113.15% 44.42% 49.20% 89.44% 0.40% 39.24% 100.00%
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 47.13 44.40 43.38 54.63 50.40 26.99 52.47 -1.77%
  YoY % 6.15% 2.35% -20.59% 8.39% 86.74% -48.56% -
  Horiz. % 89.82% 84.62% 82.68% 104.12% 96.05% 51.44% 100.00%
EPS 5.68 2.90 3.09 4.80 0.02 1.95 4.87 2.60%
  YoY % 95.86% -6.15% -35.63% 23,900.00% -98.97% -59.96% -
  Horiz. % 116.63% 59.55% 63.45% 98.56% 0.41% 40.04% 100.00%
DPS 2.83 2.00 1.50 0.00 0.00 0.00 3.00 -0.97%
  YoY % 41.50% 33.33% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 94.33% 66.67% 50.00% 0.00% 0.00% 0.00% 100.00%
NAPS 1.0000 1.3000 1.2500 1.0700 1.0000 0.9900 0.9700 0.51%
  YoY % -23.08% 4.00% 16.82% 7.00% 1.01% 2.06% -
  Horiz. % 103.09% 134.02% 128.87% 110.31% 103.09% 102.06% 100.00%
Adjusted Per Share Value based on latest NOSH - 299,533
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 42.86 40.41 39.52 49.71 39.82 24.52 47.73 -1.78%
  YoY % 6.06% 2.25% -20.50% 24.84% 62.40% -48.63% -
  Horiz. % 89.80% 84.66% 82.80% 104.15% 83.43% 51.37% 100.00%
EPS 5.17 2.64 2.81 4.37 0.02 1.77 4.43 2.61%
  YoY % 95.83% -6.05% -35.70% 21,750.00% -98.87% -60.05% -
  Horiz. % 116.70% 59.59% 63.43% 98.65% 0.45% 39.95% 100.00%
DPS 2.57 1.82 1.37 0.00 0.00 0.00 2.73 -1.00%
  YoY % 41.21% 32.85% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 94.14% 66.67% 50.18% 0.00% 0.00% 0.00% 100.00%
NAPS 0.9095 1.1833 1.1386 0.9735 0.7901 0.8993 0.8825 0.50%
  YoY % -23.14% 3.93% 16.96% 23.21% -12.14% 1.90% -
  Horiz. % 103.06% 134.08% 129.02% 110.31% 89.53% 101.90% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 1.3400 1.0700 1.3500 1.5100 1.0500 1.1700 1.0800 -
P/RPS 2.84 2.41 3.11 2.76 2.08 4.34 2.06 5.49%
  YoY % 17.84% -22.51% 12.68% 32.69% -52.07% 110.68% -
  Horiz. % 137.86% 116.99% 150.97% 133.98% 100.97% 210.68% 100.00%
P/EPS 23.60 36.89 43.69 31.44 5,522.22 60.00 22.18 1.04%
  YoY % -36.03% -15.56% 38.96% -99.43% 9,103.70% 170.51% -
  Horiz. % 106.40% 166.32% 196.98% 141.75% 24,897.30% 270.51% 100.00%
EY 4.24 2.71 2.29 3.18 0.02 1.67 4.51 -1.02%
  YoY % 56.46% 18.34% -27.99% 15,800.00% -98.80% -62.97% -
  Horiz. % 94.01% 60.09% 50.78% 70.51% 0.44% 37.03% 100.00%
DY 2.11 1.87 1.11 0.00 0.00 0.00 2.78 -4.49%
  YoY % 12.83% 68.47% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 75.90% 67.27% 39.93% 0.00% 0.00% 0.00% 100.00%
P/NAPS 1.34 0.82 1.08 1.41 1.05 1.18 1.11 3.19%
  YoY % 63.41% -24.07% -23.40% 34.29% -11.02% 6.31% -
  Horiz. % 120.72% 73.87% 97.30% 127.03% 94.59% 106.31% 100.00%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 21/08/14 22/08/13 28/08/12 24/08/11 25/08/10 26/08/09 22/08/08 -
Price 1.5500 1.2400 1.2500 1.3600 1.1200 1.1100 1.0500 -
P/RPS 3.29 2.79 2.88 2.49 2.22 4.11 2.00 8.65%
  YoY % 17.92% -3.13% 15.66% 12.16% -45.99% 105.50% -
  Horiz. % 164.50% 139.50% 144.00% 124.50% 111.00% 205.50% 100.00%
P/EPS 27.29 42.75 40.45 28.31 5,890.37 56.92 21.56 4.00%
  YoY % -36.16% 5.69% 42.88% -99.52% 10,248.51% 164.01% -
  Horiz. % 126.58% 198.28% 187.62% 131.31% 27,320.83% 264.01% 100.00%
EY 3.66 2.34 2.47 3.53 0.02 1.76 4.64 -3.88%
  YoY % 56.41% -5.26% -30.03% 17,550.00% -98.86% -62.07% -
  Horiz. % 78.88% 50.43% 53.23% 76.08% 0.43% 37.93% 100.00%
DY 1.83 1.61 1.20 0.00 0.00 0.00 2.86 -7.17%
  YoY % 13.66% 34.17% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 63.99% 56.29% 41.96% 0.00% 0.00% 0.00% 100.00%
P/NAPS 1.55 0.95 1.00 1.27 1.12 1.12 1.08 6.20%
  YoY % 63.16% -5.00% -21.26% 13.39% 0.00% 3.70% -
  Horiz. % 143.52% 87.96% 92.59% 117.59% 103.70% 103.70% 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.
 


 

333  195  523  1211 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.0250.00 
 HSI-C7K 0.26+0.02 
 KHEESAN 0.485+0.005 
 KNM 0.360.00 
 KNM-WB 0.075-0.01 
 ARMADA 0.475-0.02 
 HSI-H8F 0.265-0.055 
 ARBB 0.335+0.015 
 MTRONIC-WA 0.010.00 
 TDM 0.265+0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers