Highlights

[CHINWEL] YoY Quarter Result on 2013-06-30 [#4]

Stock [CHINWEL]: CHIN WELL HOLDINGS BHD
Announcement Date 22-Aug-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2013
Quarter 30-Jun-2013  [#4]
Profit Trend QoQ -     66.68%    YoY -     -6.19%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 133,345 129,533 128,387 121,044 118,370 148,884 119,287 1.87%
  YoY % 2.94% 0.89% 6.07% 2.26% -20.50% 24.81% -
  Horiz. % 111.79% 108.59% 107.63% 101.47% 99.23% 124.81% 100.00%
PBT 17,992 14,354 23,793 11,325 10,855 17,065 808 67.65%
  YoY % 25.34% -39.67% 110.09% 4.33% -36.39% 2,012.01% -
  Horiz. % 2,226.73% 1,776.49% 2,944.68% 1,401.61% 1,343.44% 2,112.01% 100.00%
Tax -2,300 -1,859 -3,722 -1,752 -1,485 -2,491 181 -
  YoY % -23.72% 50.05% -112.44% -17.98% 40.39% -1,476.24% -
  Horiz. % -1,270.72% -1,027.07% -2,056.35% -967.96% -820.44% -1,376.24% 100.00%
NP 15,692 12,495 20,071 9,573 9,370 14,574 989 58.45%
  YoY % 25.59% -37.75% 109.66% 2.17% -35.71% 1,373.61% -
  Horiz. % 1,586.65% 1,263.40% 2,029.42% 967.95% 947.42% 1,473.61% 100.00%
NP to SH 15,692 12,495 15,471 7,909 8,431 13,089 45 165.07%
  YoY % 25.59% -19.24% 95.61% -6.19% -35.59% 28,986.67% -
  Horiz. % 34,871.11% 27,766.67% 34,380.00% 17,575.55% 18,735.56% 29,086.67% 100.00%
Tax Rate 12.78 % 12.95 % 15.64 % 15.47 % 13.68 % 14.60 % -22.40 % -
  YoY % -1.31% -17.20% 1.10% 13.08% -6.30% 165.18% -
  Horiz. % -57.05% -57.81% -69.82% -69.06% -61.07% -65.18% 100.00%
Total Cost 117,653 117,038 108,316 111,471 109,000 134,310 118,298 -0.09%
  YoY % 0.53% 8.05% -2.83% 2.27% -18.84% 13.54% -
  Horiz. % 99.45% 98.93% 91.56% 94.23% 92.14% 113.54% 100.00%
Net Worth 494,086 425,034 272,423 354,437 341,059 291,585 236,666 13.04%
  YoY % 16.25% 56.02% -23.14% 3.92% 16.97% 23.21% -
  Horiz. % 208.77% 179.59% 115.11% 149.76% 144.11% 123.21% 100.00%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 13,475 10,880 7,709 5,452 4,092 - - -
  YoY % 23.84% 41.13% 41.39% 33.23% 0.00% 0.00% -
  Horiz. % 329.25% 265.86% 188.37% 133.23% 100.00% - -
Div Payout % 85.87 % 87.08 % 49.83 % 68.95 % 48.54 % - % - % -
  YoY % -1.39% 74.75% -27.73% 42.05% 0.00% 0.00% -
  Horiz. % 176.91% 179.40% 102.66% 142.05% 100.00% - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 494,086 425,034 272,423 354,437 341,059 291,585 236,666 13.04%
  YoY % 16.25% 56.02% -23.14% 3.92% 16.97% 23.21% -
  Horiz. % 208.77% 179.59% 115.11% 149.76% 144.11% 123.21% 100.00%
NOSH 299,446 283,356 272,423 272,644 272,847 272,510 236,666 4.00%
  YoY % 5.68% 4.01% -0.08% -0.07% 0.12% 15.15% -
  Horiz. % 126.53% 119.73% 115.11% 115.20% 115.29% 115.15% 100.00%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 11.77 % 9.65 % 15.63 % 7.91 % 7.92 % 9.79 % 0.83 % 55.52%
  YoY % 21.97% -38.26% 97.60% -0.13% -19.10% 1,079.52% -
  Horiz. % 1,418.07% 1,162.65% 1,883.13% 953.01% 954.22% 1,179.52% 100.00%
ROE 3.18 % 2.94 % 5.68 % 2.23 % 2.47 % 4.49 % 0.02 % 132.58%
  YoY % 8.16% -48.24% 154.71% -9.72% -44.99% 22,350.00% -
  Horiz. % 15,900.00% 14,700.00% 28,400.00% 11,150.00% 12,350.00% 22,450.00% 100.00%
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 44.53 45.71 47.13 44.40 43.38 54.63 50.40 -2.04%
  YoY % -2.58% -3.01% 6.15% 2.35% -20.59% 8.39% -
  Horiz. % 88.35% 90.69% 93.51% 88.10% 86.07% 108.39% 100.00%
EPS 5.24 4.41 5.68 2.90 3.09 4.80 0.02 152.74%
  YoY % 18.82% -22.36% 95.86% -6.15% -35.63% 23,900.00% -
  Horiz. % 26,200.00% 22,050.00% 28,400.00% 14,500.00% 15,450.00% 24,000.00% 100.00%
DPS 4.50 3.84 2.83 2.00 1.50 0.00 0.00 -
  YoY % 17.19% 35.69% 41.50% 33.33% 0.00% 0.00% -
  Horiz. % 300.00% 256.00% 188.67% 133.33% 100.00% - -
NAPS 1.6500 1.5000 1.0000 1.3000 1.2500 1.0700 1.0000 8.70%
  YoY % 10.00% 50.00% -23.08% 4.00% 16.82% 7.00% -
  Horiz. % 165.00% 150.00% 100.00% 130.00% 125.00% 107.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 299,533
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 44.52 43.24 42.86 40.41 39.52 49.71 39.82 1.88%
  YoY % 2.96% 0.89% 6.06% 2.25% -20.50% 24.84% -
  Horiz. % 111.80% 108.59% 107.63% 101.48% 99.25% 124.84% 100.00%
EPS 5.24 4.17 5.17 2.64 2.81 4.37 0.02 152.74%
  YoY % 25.66% -19.34% 95.83% -6.05% -35.70% 21,750.00% -
  Horiz. % 26,200.00% 20,850.00% 25,850.00% 13,200.00% 14,050.00% 21,850.00% 100.00%
DPS 4.50 3.63 2.57 1.82 1.37 0.00 0.00 -
  YoY % 23.97% 41.25% 41.21% 32.85% 0.00% 0.00% -
  Horiz. % 328.47% 264.96% 187.59% 132.85% 100.00% - -
NAPS 1.6495 1.4190 0.9095 1.1833 1.1386 0.9735 0.7901 13.04%
  YoY % 16.24% 56.02% -23.14% 3.93% 16.96% 23.21% -
  Horiz. % 208.77% 179.60% 115.11% 149.77% 144.11% 123.21% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 1.4500 1.5400 1.3400 1.0700 1.3500 1.5100 1.0500 -
P/RPS 3.26 3.37 2.84 2.41 3.11 2.76 2.08 7.77%
  YoY % -3.26% 18.66% 17.84% -22.51% 12.68% 32.69% -
  Horiz. % 156.73% 162.02% 136.54% 115.87% 149.52% 132.69% 100.00%
P/EPS 27.67 34.92 23.60 36.89 43.69 31.44 5,522.22 -58.60%
  YoY % -20.76% 47.97% -36.03% -15.56% 38.96% -99.43% -
  Horiz. % 0.50% 0.63% 0.43% 0.67% 0.79% 0.57% 100.00%
EY 3.61 2.86 4.24 2.71 2.29 3.18 0.02 137.54%
  YoY % 26.22% -32.55% 56.46% 18.34% -27.99% 15,800.00% -
  Horiz. % 18,050.00% 14,300.00% 21,200.00% 13,550.00% 11,450.00% 15,900.00% 100.00%
DY 3.10 2.49 2.11 1.87 1.11 0.00 0.00 -
  YoY % 24.50% 18.01% 12.83% 68.47% 0.00% 0.00% -
  Horiz. % 279.28% 224.32% 190.09% 168.47% 100.00% - -
P/NAPS 0.88 1.03 1.34 0.82 1.08 1.41 1.05 -2.90%
  YoY % -14.56% -23.13% 63.41% -24.07% -23.40% 34.29% -
  Horiz. % 83.81% 98.10% 127.62% 78.10% 102.86% 134.29% 100.00%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 25/08/16 27/08/15 21/08/14 22/08/13 28/08/12 24/08/11 25/08/10 -
Price 1.5100 1.3900 1.5500 1.2400 1.2500 1.3600 1.1200 -
P/RPS 3.39 3.04 3.29 2.79 2.88 2.49 2.22 7.30%
  YoY % 11.51% -7.60% 17.92% -3.13% 15.66% 12.16% -
  Horiz. % 152.70% 136.94% 148.20% 125.68% 129.73% 112.16% 100.00%
P/EPS 28.81 31.52 27.29 42.75 40.45 28.31 5,890.37 -58.77%
  YoY % -8.60% 15.50% -36.16% 5.69% 42.88% -99.52% -
  Horiz. % 0.49% 0.54% 0.46% 0.73% 0.69% 0.48% 100.00%
EY 3.47 3.17 3.66 2.34 2.47 3.53 0.02 135.98%
  YoY % 9.46% -13.39% 56.41% -5.26% -30.03% 17,550.00% -
  Horiz. % 17,350.00% 15,850.00% 18,300.00% 11,700.00% 12,350.00% 17,650.00% 100.00%
DY 2.98 2.76 1.83 1.61 1.20 0.00 0.00 -
  YoY % 7.97% 50.82% 13.66% 34.17% 0.00% 0.00% -
  Horiz. % 248.33% 230.00% 152.50% 134.17% 100.00% - -
P/NAPS 0.92 0.93 1.55 0.95 1.00 1.27 1.12 -3.22%
  YoY % -1.08% -40.00% 63.16% -5.00% -21.26% 13.39% -
  Horiz. % 82.14% 83.04% 138.39% 84.82% 89.29% 113.39% 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.
 


 

384  386  457  749 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PERDANA-PR 0.0150.00 
 TIGER 0.11+0.02 
 SANICHI 0.05-0.01 
 TDM 0.305+0.03 
 PUC 0.05+0.015 
 HSI-C7K 0.265-0.01 
 ARMADA 0.46-0.015 
 RSAWIT 0.34+0.04 
 FGV 1.45+0.13 
 INSAS-WB 0.0050.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers