Highlights

[CHINWEL] YoY Quarter Result on 2009-09-30 [#1]

Stock [CHINWEL]: CHIN WELL HOLDINGS BHD
Announcement Date 25-Nov-2009
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2010
Quarter 30-Sep-2009  [#1]
Profit Trend QoQ -     21.07%    YoY -     -23.89%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 114,907 134,317 114,691 87,172 146,840 115,528 88,744 4.40%
  YoY % -14.45% 17.11% 31.57% -40.63% 27.10% 30.18% -
  Horiz. % 129.48% 151.35% 129.24% 98.23% 165.46% 130.18% 100.00%
PBT 6,448 25,811 9,394 8,583 15,004 5,387 6,492 -0.11%
  YoY % -75.02% 174.76% 9.45% -42.80% 178.52% -17.02% -
  Horiz. % 99.32% 397.58% 144.70% 132.21% 231.12% 82.98% 100.00%
Tax -1,342 -1,939 -1,657 -2,355 -5,478 -2,864 -2,134 -7.43%
  YoY % 30.79% -17.02% 29.64% 57.01% -91.27% -34.21% -
  Horiz. % 62.89% 90.86% 77.65% 110.36% 256.70% 134.21% 100.00%
NP 5,106 23,872 7,737 6,228 9,526 2,523 4,358 2.67%
  YoY % -78.61% 208.54% 24.23% -34.62% 277.57% -42.11% -
  Horiz. % 117.16% 547.77% 177.54% 142.91% 218.59% 57.89% 100.00%
NP to SH 4,206 16,802 6,551 6,424 8,440 4,587 4,689 -1.79%
  YoY % -74.97% 156.48% 1.98% -23.89% 84.00% -2.18% -
  Horiz. % 89.70% 358.33% 139.71% 137.00% 180.00% 97.82% 100.00%
Tax Rate 20.81 % 7.51 % 17.64 % 27.44 % 36.51 % 53.17 % 32.87 % -7.33%
  YoY % 177.10% -57.43% -35.71% -24.84% -31.33% 61.76% -
  Horiz. % 63.31% 22.85% 53.67% 83.48% 111.07% 161.76% 100.00%
Total Cost 109,801 110,445 106,954 80,944 137,314 113,005 84,386 4.48%
  YoY % -0.58% 3.26% 32.13% -41.05% 21.51% 33.91% -
  Horiz. % 130.12% 130.88% 126.74% 95.92% 162.72% 133.91% 100.00%
Net Worth 341,396 310,442 275,687 274,925 277,703 253,923 250,806 5.27%
  YoY % 9.97% 12.61% 0.28% -1.00% 9.37% 1.24% -
  Horiz. % 136.12% 123.78% 109.92% 109.62% 110.72% 101.24% 100.00%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - 2,729 - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 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% 100.00% - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 341,396 310,442 275,687 274,925 277,703 253,923 250,806 5.27%
  YoY % 9.97% 12.61% 0.28% -1.00% 9.37% 1.24% -
  Horiz. % 136.12% 123.78% 109.92% 109.62% 110.72% 101.24% 100.00%
NOSH 273,116 272,317 272,958 272,203 272,258 273,035 272,616 0.03%
  YoY % 0.29% -0.23% 0.28% -0.02% -0.28% 0.15% -
  Horiz. % 100.18% 99.89% 100.13% 99.85% 99.87% 100.15% 100.00%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin 4.44 % 17.77 % 6.75 % 7.14 % 6.49 % 2.18 % 4.91 % -1.66%
  YoY % -75.01% 163.26% -5.46% 10.02% 197.71% -55.60% -
  Horiz. % 90.43% 361.91% 137.47% 145.42% 132.18% 44.40% 100.00%
ROE 1.23 % 5.41 % 2.38 % 2.34 % 3.04 % 1.81 % 1.87 % -6.74%
  YoY % -77.26% 127.31% 1.71% -23.03% 67.96% -3.21% -
  Horiz. % 65.78% 289.30% 127.27% 125.13% 162.57% 96.79% 100.00%
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 42.07 49.32 42.02 32.02 53.93 42.31 32.55 4.36%
  YoY % -14.70% 17.37% 31.23% -40.63% 27.46% 29.98% -
  Horiz. % 129.25% 151.52% 129.09% 98.37% 165.68% 129.98% 100.00%
EPS 1.54 6.17 2.40 2.36 3.10 1.68 1.72 -1.82%
  YoY % -75.04% 157.08% 1.69% -23.87% 84.52% -2.33% -
  Horiz. % 89.53% 358.72% 139.53% 137.21% 180.23% 97.67% 100.00%
DPS 0.00 0.00 1.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
NAPS 1.2500 1.1400 1.0100 1.0100 1.0200 0.9300 0.9200 5.24%
  YoY % 9.65% 12.87% 0.00% -0.98% 9.68% 1.09% -
  Horiz. % 135.87% 123.91% 109.78% 109.78% 110.87% 101.09% 100.00%
Adjusted Per Share Value based on latest NOSH - 299,533
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 38.36 44.84 38.29 29.10 49.02 38.57 29.63 4.39%
  YoY % -14.45% 17.11% 31.58% -40.64% 27.09% 30.17% -
  Horiz. % 129.46% 151.33% 129.23% 98.21% 165.44% 130.17% 100.00%
EPS 1.40 5.61 2.19 2.14 2.82 1.53 1.57 -1.89%
  YoY % -75.04% 156.16% 2.34% -24.11% 84.31% -2.55% -
  Horiz. % 89.17% 357.32% 139.49% 136.31% 179.62% 97.45% 100.00%
DPS 0.00 0.00 0.91 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
NAPS 1.1398 1.0364 0.9204 0.9178 0.9271 0.8477 0.8373 5.27%
  YoY % 9.98% 12.60% 0.28% -1.00% 9.37% 1.24% -
  Horiz. % 136.13% 123.78% 109.92% 109.61% 110.72% 101.24% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 1.2800 1.3600 1.1000 1.0700 1.0500 1.0400 1.2600 -
P/RPS 3.04 2.76 2.62 3.34 1.95 2.46 3.87 -3.94%
  YoY % 10.14% 5.34% -21.56% 71.28% -20.73% -36.43% -
  Horiz. % 78.55% 71.32% 67.70% 86.30% 50.39% 63.57% 100.00%
P/EPS 83.12 22.04 45.83 45.34 33.87 61.90 73.26 2.12%
  YoY % 277.13% -51.91% 1.08% 33.86% -45.28% -15.51% -
  Horiz. % 113.46% 30.08% 62.56% 61.89% 46.23% 84.49% 100.00%
EY 1.20 4.54 2.18 2.21 2.95 1.62 1.37 -2.18%
  YoY % -73.57% 108.26% -1.36% -25.08% 82.10% 18.25% -
  Horiz. % 87.59% 331.39% 159.12% 161.31% 215.33% 118.25% 100.00%
DY 0.00 0.00 0.91 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
P/NAPS 1.02 1.19 1.09 1.06 1.03 1.12 1.37 -4.79%
  YoY % -14.29% 9.17% 2.83% 2.91% -8.04% -18.25% -
  Horiz. % 74.45% 86.86% 79.56% 77.37% 75.18% 81.75% 100.00%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 22/11/12 23/11/11 23/11/10 25/11/09 21/11/08 22/11/07 21/11/06 -
Price 1.1900 1.4200 1.1700 0.9800 0.7500 1.1700 1.2700 -
P/RPS 2.83 2.88 2.78 3.06 1.39 2.77 3.90 -5.20%
  YoY % -1.74% 3.60% -9.15% 120.14% -49.82% -28.97% -
  Horiz. % 72.56% 73.85% 71.28% 78.46% 35.64% 71.03% 100.00%
P/EPS 77.27 23.01 48.75 41.53 24.19 69.64 73.84 0.76%
  YoY % 235.81% -52.80% 17.39% 71.68% -65.26% -5.69% -
  Horiz. % 104.65% 31.16% 66.02% 56.24% 32.76% 94.31% 100.00%
EY 1.29 4.35 2.05 2.41 4.13 1.44 1.35 -0.75%
  YoY % -70.34% 112.20% -14.94% -41.65% 186.81% 6.67% -
  Horiz. % 95.56% 322.22% 151.85% 178.52% 305.93% 106.67% 100.00%
DY 0.00 0.00 0.85 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
P/NAPS 0.95 1.25 1.16 0.97 0.74 1.26 1.38 -6.03%
  YoY % -24.00% 7.76% 19.59% 31.08% -41.27% -8.70% -
  Horiz. % 68.84% 90.58% 84.06% 70.29% 53.62% 91.30% 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.
 


 

151  148  418  1548 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.050.00 
 HSI-C7K 0.2550.00 
 WCEHB 0.325+0.02 
 HSI-H8F 0.235-0.01 
 SLVEST 0.885+0.02 
 PERDANA-PR 0.015-0.005 
 FPGROUP 0.6850.00 
 HSI-C7F 0.07-0.005 
 DGB 0.1450.00 
 MEDIAC 0.22+0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers