Highlights

[CHINWEL] YoY Quarter Result on 2012-09-30 [#1]

Stock [CHINWEL]: CHIN WELL HOLDINGS BHD
Announcement Date 22-Nov-2012
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2013
Quarter 30-Sep-2012  [#1]
Profit Trend QoQ -     -50.11%    YoY -     -74.97%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 140,627 127,517 106,325 114,907 134,317 114,691 87,172 8.29%
  YoY % 10.28% 19.93% -7.47% -14.45% 17.11% 31.57% -
  Horiz. % 161.32% 146.28% 121.97% 131.82% 154.08% 131.57% 100.00%
PBT 21,827 15,002 9,032 6,448 25,811 9,394 8,583 16.82%
  YoY % 45.49% 66.10% 40.07% -75.02% 174.76% 9.45% -
  Horiz. % 254.31% 174.79% 105.23% 75.13% 300.72% 109.45% 100.00%
Tax -3,647 -1,502 -1,867 -1,342 -1,939 -1,657 -2,355 7.56%
  YoY % -142.81% 19.55% -39.12% 30.79% -17.02% 29.64% -
  Horiz. % 154.86% 63.78% 79.28% 56.99% 82.34% 70.36% 100.00%
NP 18,180 13,500 7,165 5,106 23,872 7,737 6,228 19.54%
  YoY % 34.67% 88.42% 40.33% -78.61% 208.54% 24.23% -
  Horiz. % 291.91% 216.76% 115.04% 81.98% 383.30% 124.23% 100.00%
NP to SH 18,180 8,950 6,221 4,206 16,802 6,551 6,424 18.92%
  YoY % 103.13% 43.87% 47.91% -74.97% 156.48% 1.98% -
  Horiz. % 283.00% 139.32% 96.84% 65.47% 261.55% 101.98% 100.00%
Tax Rate 16.71 % 10.01 % 20.67 % 20.81 % 7.51 % 17.64 % 27.44 % -7.93%
  YoY % 66.93% -51.57% -0.67% 177.10% -57.43% -35.71% -
  Horiz. % 60.90% 36.48% 75.33% 75.84% 27.37% 64.29% 100.00%
Total Cost 122,447 114,017 99,160 109,801 110,445 106,954 80,944 7.14%
  YoY % 7.39% 14.98% -9.69% -0.58% 3.26% 32.13% -
  Horiz. % 151.27% 140.86% 122.50% 135.65% 136.45% 132.13% 100.00%
Net Worth 485,243 384,740 357,434 341,396 310,442 275,687 274,925 9.93%
  YoY % 26.12% 7.64% 4.70% 9.97% 12.61% 0.28% -
  Horiz. % 176.50% 139.94% 130.01% 124.18% 112.92% 100.28% 100.00%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 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% 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% 0.00% 100.00% -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 485,243 384,740 357,434 341,396 310,442 275,687 274,925 9.93%
  YoY % 26.12% 7.64% 4.70% 9.97% 12.61% 0.28% -
  Horiz. % 176.50% 139.94% 130.01% 124.18% 112.92% 100.28% 100.00%
NOSH 299,533 272,865 272,850 273,116 272,317 272,958 272,203 1.61%
  YoY % 9.77% 0.01% -0.10% 0.29% -0.23% 0.28% -
  Horiz. % 110.04% 100.24% 100.24% 100.34% 100.04% 100.28% 100.00%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 12.93 % 10.59 % 6.74 % 4.44 % 17.77 % 6.75 % 7.14 % 10.40%
  YoY % 22.10% 57.12% 51.80% -75.01% 163.26% -5.46% -
  Horiz. % 181.09% 148.32% 94.40% 62.18% 248.88% 94.54% 100.00%
ROE 3.75 % 2.33 % 1.74 % 1.23 % 5.41 % 2.38 % 2.34 % 8.17%
  YoY % 60.94% 33.91% 41.46% -77.26% 127.31% 1.71% -
  Horiz. % 160.26% 99.57% 74.36% 52.56% 231.20% 101.71% 100.00%
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 46.95 46.73 38.97 42.07 49.32 42.02 32.02 6.58%
  YoY % 0.47% 19.91% -7.37% -14.70% 17.37% 31.23% -
  Horiz. % 146.63% 145.94% 121.71% 131.39% 154.03% 131.23% 100.00%
EPS 6.07 3.28 2.28 1.54 6.17 2.40 2.36 17.04%
  YoY % 85.06% 43.86% 48.05% -75.04% 157.08% 1.69% -
  Horiz. % 257.20% 138.98% 96.61% 65.25% 261.44% 101.69% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 1.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 1.6200 1.4100 1.3100 1.2500 1.1400 1.0100 1.0100 8.19%
  YoY % 14.89% 7.63% 4.80% 9.65% 12.87% 0.00% -
  Horiz. % 160.40% 139.60% 129.70% 123.76% 112.87% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 299,533
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 46.95 42.57 35.50 38.36 44.84 38.29 29.10 8.29%
  YoY % 10.29% 19.92% -7.46% -14.45% 17.11% 31.58% -
  Horiz. % 161.34% 146.29% 121.99% 131.82% 154.09% 131.58% 100.00%
EPS 6.07 2.99 2.08 1.40 5.61 2.19 2.14 18.97%
  YoY % 103.01% 43.75% 48.57% -75.04% 156.16% 2.34% -
  Horiz. % 283.64% 139.72% 97.20% 65.42% 262.15% 102.34% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.91 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 1.6200 1.2845 1.1933 1.1398 1.0364 0.9204 0.9178 9.93%
  YoY % 26.12% 7.64% 4.69% 9.98% 12.60% 0.28% -
  Horiz. % 176.51% 139.95% 130.02% 124.19% 112.92% 100.28% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 1.4000 1.6000 1.2500 1.2800 1.3600 1.1000 1.0700 -
P/RPS 2.98 3.42 3.21 3.04 2.76 2.62 3.34 -1.88%
  YoY % -12.87% 6.54% 5.59% 10.14% 5.34% -21.56% -
  Horiz. % 89.22% 102.40% 96.11% 91.02% 82.63% 78.44% 100.00%
P/EPS 23.07 48.78 54.82 83.12 22.04 45.83 45.34 -10.65%
  YoY % -52.71% -11.02% -34.05% 277.13% -51.91% 1.08% -
  Horiz. % 50.88% 107.59% 120.91% 183.33% 48.61% 101.08% 100.00%
EY 4.34 2.05 1.82 1.20 4.54 2.18 2.21 11.90%
  YoY % 111.71% 12.64% 51.67% -73.57% 108.26% -1.36% -
  Horiz. % 196.38% 92.76% 82.35% 54.30% 205.43% 98.64% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.91 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.86 1.13 0.95 1.02 1.19 1.09 1.06 -3.42%
  YoY % -23.89% 18.95% -6.86% -14.29% 9.17% 2.83% -
  Horiz. % 81.13% 106.60% 89.62% 96.23% 112.26% 102.83% 100.00%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 26/11/15 20/11/14 21/11/13 22/11/12 23/11/11 23/11/10 25/11/09 -
Price 1.6900 1.6600 1.3000 1.1900 1.4200 1.1700 0.9800 -
P/RPS 3.60 3.55 3.34 2.83 2.88 2.78 3.06 2.74%
  YoY % 1.41% 6.29% 18.02% -1.74% 3.60% -9.15% -
  Horiz. % 117.65% 116.01% 109.15% 92.48% 94.12% 90.85% 100.00%
P/EPS 27.84 50.61 57.02 77.27 23.01 48.75 41.53 -6.45%
  YoY % -44.99% -11.24% -26.21% 235.81% -52.80% 17.39% -
  Horiz. % 67.04% 121.86% 137.30% 186.06% 55.41% 117.39% 100.00%
EY 3.59 1.98 1.75 1.29 4.35 2.05 2.41 6.86%
  YoY % 81.31% 13.14% 35.66% -70.34% 112.20% -14.94% -
  Horiz. % 148.96% 82.16% 72.61% 53.53% 180.50% 85.06% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.85 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 1.04 1.18 0.99 0.95 1.25 1.16 0.97 1.17%
  YoY % -11.86% 19.19% 4.21% -24.00% 7.76% 19.59% -
  Horiz. % 107.22% 121.65% 102.06% 97.94% 128.87% 119.59% 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.
 


 

350  355  474  793 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PERDANA-PR 0.02+0.005 
 JAKS 1.27-0.03 
 SANICHI 0.045-0.005 
 TDM 0.31+0.005 
 FPGROUP 0.685+0.045 
 DGB-WB 0.01-0.005 
 ARMADA 0.485+0.025 
 SAPNRG 0.2650.00 
 DGB 0.145+0.005 
 VELESTO 0.3650.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers