Highlights

[CHINWEL] YoY 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 -     28.37%    YoY -     156.48%
Quarter Report


View:


Show?  YoY % Horiz. %

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 127,517 106,325 114,907 134,317 114,691 87,172 146,840 -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 15,002 9,032 6,448 25,811 9,394 8,583 15,004 -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 -1,502 -1,867 -1,342 -1,939 -1,657 -2,355 -5,478 -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 13,500 7,165 5,106 23,872 7,737 6,228 9,526 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 8,950 6,221 4,206 16,802 6,551 6,424 8,440 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 114,017 99,160 109,801 110,445 106,954 80,944 137,314 -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 - - - - 2,729 - - -
  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 2.33 % 1.74 % 1.23 % 5.41 % 2.38 % 2.34 % 3.04 % -4.33%
  YoY % 33.91% 41.46% -77.26% 127.31% 1.71% -23.03% -
  Horiz. % 76.64% 57.24% 40.46% 177.96% 78.29% 76.97% 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 46.73 38.97 42.07 49.32 42.02 32.02 53.93 -2.36%
  YoY % 19.91% -7.37% -14.70% 17.37% 31.23% -40.63% -
  Horiz. % 86.65% 72.26% 78.01% 91.45% 77.92% 59.37% 100.00%
EPS 3.28 2.28 1.54 6.17 2.40 2.36 3.10 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 1.00 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 42.57 35.50 38.36 44.84 38.29 29.10 49.02 -2.32%
  YoY % 19.92% -7.46% -14.45% 17.11% 31.58% -40.64% -
  Horiz. % 86.84% 72.42% 78.25% 91.47% 78.11% 59.36% 100.00%
EPS 2.99 2.08 1.40 5.61 2.19 2.14 2.82 0.98%
  YoY % 43.75% 48.57% -75.04% 156.16% 2.34% -24.11% -
  Horiz. % 106.03% 73.76% 49.65% 198.94% 77.66% 75.89% 100.00%
DPS 0.00 0.00 0.00 0.00 0.91 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 3.42 3.21 3.04 2.76 2.62 3.34 1.95 9.81%
  YoY % 6.54% 5.59% 10.14% 5.34% -21.56% 71.28% -
  Horiz. % 175.38% 164.62% 155.90% 141.54% 134.36% 171.28% 100.00%
P/EPS 48.78 54.82 83.12 22.04 45.83 45.34 33.87 6.27%
  YoY % -11.02% -34.05% 277.13% -51.91% 1.08% 33.86% -
  Horiz. % 144.02% 161.85% 245.41% 65.07% 135.31% 133.86% 100.00%
EY 2.05 1.82 1.20 4.54 2.18 2.21 2.95 -5.88%
  YoY % 12.64% 51.67% -73.57% 108.26% -1.36% -25.08% -
  Horiz. % 69.49% 61.69% 40.68% 153.90% 73.90% 74.92% 100.00%
DY 0.00 0.00 0.00 0.00 0.91 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 3.55 3.34 2.83 2.88 2.78 3.06 1.39 16.91%
  YoY % 6.29% 18.02% -1.74% 3.60% -9.15% 120.14% -
  Horiz. % 255.40% 240.29% 203.60% 207.19% 200.00% 220.14% 100.00%
P/EPS 50.61 57.02 77.27 23.01 48.75 41.53 24.19 13.09%
  YoY % -11.24% -26.21% 235.81% -52.80% 17.39% 71.68% -
  Horiz. % 209.22% 235.72% 319.43% 95.12% 201.53% 171.68% 100.00%
EY 1.98 1.75 1.29 4.35 2.05 2.41 4.13 -11.53%
  YoY % 13.14% 35.66% -70.34% 112.20% -14.94% -41.65% -
  Horiz. % 47.94% 42.37% 31.23% 105.33% 49.64% 58.35% 100.00%
DY 0.00 0.00 0.00 0.00 0.85 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.
 


 

358  242  498  874 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.0250.00 
 DGB 0.135+0.005 
 SUPERMX 1.61+0.09 
 XDL 0.165+0.005 
 HSI-C7K 0.285+0.01 
 XDL-WD 0.02+0.005 
 ALAM-WA 0.0650.00 
 EAH 0.0150.00 
 MYEG-C87 0.055+0.005 
 HSI-H8K 0.175-0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. MPCORP (6548) - Substantial Progress To Exit PN17 !!! Grand Mustah Trading Journey
2. 祝大家金鼠年行大运,(鼠)数钱(鼠)数不完,大家一起发! ~~ Stock Pick Link Inside ~~ Stock Pick Contest Year 2020
3. INARI - The True and The Ugly Face Surface LogicTrading Analysis
4. Health official: New China virus 'not as powerful as SARS' Good Articles to Share
5. SERBADK - Bursa's fundamentally strongest company and brightest prospects No nonsense
6. Calvin's Sunday Sharing: THOU CROWNEST THE YEAR WITH THY GOODNESS; THY PATHS DROP FATNESS (Reposting) THE INVESTMENT APPROACH OF CALVIN TAN
7. CBIP - The Plantation Production / Revenue will Explode and Shoot through the Roof i3gambler
8. CALVIN'S HAPPY RESPONSE TO QUESTIONS ABOUT NETX WINNING NFCP FIBERISATION JOBS THE INVESTMENT APPROACH OF CALVIN TAN
Partners & Brokers