Highlights

[CHINWEL] YoY Quarter Result on 2013-09-30 [#1]

Stock [CHINWEL]: CHIN WELL HOLDINGS BHD
Announcement Date 21-Nov-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2014
Quarter 30-Sep-2013  [#1]
Profit Trend QoQ -     -21.34%    YoY -     47.91%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 113,309 140,627 127,517 106,325 114,907 134,317 114,691 -0.20%
  YoY % -19.43% 10.28% 19.93% -7.47% -14.45% 17.11% -
  Horiz. % 98.80% 122.61% 111.18% 92.71% 100.19% 117.11% 100.00%
PBT 15,206 21,827 15,002 9,032 6,448 25,811 9,394 8.35%
  YoY % -30.33% 45.49% 66.10% 40.07% -75.02% 174.76% -
  Horiz. % 161.87% 232.35% 159.70% 96.15% 68.64% 274.76% 100.00%
Tax -2,343 -3,647 -1,502 -1,867 -1,342 -1,939 -1,657 5.94%
  YoY % 35.76% -142.81% 19.55% -39.12% 30.79% -17.02% -
  Horiz. % 141.40% 220.10% 90.65% 112.67% 80.99% 117.02% 100.00%
NP 12,863 18,180 13,500 7,165 5,106 23,872 7,737 8.83%
  YoY % -29.25% 34.67% 88.42% 40.33% -78.61% 208.54% -
  Horiz. % 166.25% 234.97% 174.49% 92.61% 65.99% 308.54% 100.00%
NP to SH 12,863 18,180 8,950 6,221 4,206 16,802 6,551 11.89%
  YoY % -29.25% 103.13% 43.87% 47.91% -74.97% 156.48% -
  Horiz. % 196.35% 277.51% 136.62% 94.96% 64.20% 256.48% 100.00%
Tax Rate 15.41 % 16.71 % 10.01 % 20.67 % 20.81 % 7.51 % 17.64 % -2.23%
  YoY % -7.78% 66.93% -51.57% -0.67% 177.10% -57.43% -
  Horiz. % 87.36% 94.73% 56.75% 117.18% 117.97% 42.57% 100.00%
Total Cost 100,446 122,447 114,017 99,160 109,801 110,445 106,954 -1.04%
  YoY % -17.97% 7.39% 14.98% -9.69% -0.58% 3.26% -
  Horiz. % 93.92% 114.49% 106.60% 92.71% 102.66% 103.26% 100.00%
Net Worth 503,725 485,243 384,740 357,434 341,396 310,442 275,687 10.56%
  YoY % 3.81% 26.12% 7.64% 4.70% 9.97% 12.61% -
  Horiz. % 182.72% 176.01% 139.56% 129.65% 123.83% 112.61% 100.00%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 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% 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% 0.00% 100.00%
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 503,725 485,243 384,740 357,434 341,396 310,442 275,687 10.56%
  YoY % 3.81% 26.12% 7.64% 4.70% 9.97% 12.61% -
  Horiz. % 182.72% 176.01% 139.56% 129.65% 123.83% 112.61% 100.00%
NOSH 299,836 299,533 272,865 272,850 273,116 272,317 272,958 1.58%
  YoY % 0.10% 9.77% 0.01% -0.10% 0.29% -0.23% -
  Horiz. % 109.85% 109.74% 99.97% 99.96% 100.06% 99.77% 100.00%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 11.35 % 12.93 % 10.59 % 6.74 % 4.44 % 17.77 % 6.75 % 9.04%
  YoY % -12.22% 22.10% 57.12% 51.80% -75.01% 163.26% -
  Horiz. % 168.15% 191.56% 156.89% 99.85% 65.78% 263.26% 100.00%
ROE 2.55 % 3.75 % 2.33 % 1.74 % 1.23 % 5.41 % 2.38 % 1.16%
  YoY % -32.00% 60.94% 33.91% 41.46% -77.26% 127.31% -
  Horiz. % 107.14% 157.56% 97.90% 73.11% 51.68% 227.31% 100.00%
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 37.79 46.95 46.73 38.97 42.07 49.32 42.02 -1.75%
  YoY % -19.51% 0.47% 19.91% -7.37% -14.70% 17.37% -
  Horiz. % 89.93% 111.73% 111.21% 92.74% 100.12% 117.37% 100.00%
EPS 4.29 6.07 3.28 2.28 1.54 6.17 2.40 10.15%
  YoY % -29.32% 85.06% 43.86% 48.05% -75.04% 157.08% -
  Horiz. % 178.75% 252.92% 136.67% 95.00% 64.17% 257.08% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 1.6800 1.6200 1.4100 1.3100 1.2500 1.1400 1.0100 8.84%
  YoY % 3.70% 14.89% 7.63% 4.80% 9.65% 12.87% -
  Horiz. % 166.34% 160.40% 139.60% 129.70% 123.76% 112.87% 100.00%
Adjusted Per Share Value based on latest NOSH - 299,533
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 37.83 46.95 42.57 35.50 38.36 44.84 38.29 -0.20%
  YoY % -19.42% 10.29% 19.92% -7.46% -14.45% 17.11% -
  Horiz. % 98.80% 122.62% 111.18% 92.71% 100.18% 117.11% 100.00%
EPS 4.29 6.07 2.99 2.08 1.40 5.61 2.19 11.85%
  YoY % -29.32% 103.01% 43.75% 48.57% -75.04% 156.16% -
  Horiz. % 195.89% 277.17% 136.53% 94.98% 63.93% 256.16% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.91 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 1.6817 1.6200 1.2845 1.1933 1.1398 1.0364 0.9204 10.56%
  YoY % 3.81% 26.12% 7.64% 4.69% 9.98% 12.60% -
  Horiz. % 182.71% 176.01% 139.56% 129.65% 123.84% 112.60% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 1.7600 1.4000 1.6000 1.2500 1.2800 1.3600 1.1000 -
P/RPS 4.66 2.98 3.42 3.21 3.04 2.76 2.62 10.06%
  YoY % 56.38% -12.87% 6.54% 5.59% 10.14% 5.34% -
  Horiz. % 177.86% 113.74% 130.53% 122.52% 116.03% 105.34% 100.00%
P/EPS 41.03 23.07 48.78 54.82 83.12 22.04 45.83 -1.83%
  YoY % 77.85% -52.71% -11.02% -34.05% 277.13% -51.91% -
  Horiz. % 89.53% 50.34% 106.44% 119.62% 181.37% 48.09% 100.00%
EY 2.44 4.34 2.05 1.82 1.20 4.54 2.18 1.89%
  YoY % -43.78% 111.71% 12.64% 51.67% -73.57% 108.26% -
  Horiz. % 111.93% 199.08% 94.04% 83.49% 55.05% 208.26% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.91 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 1.05 0.86 1.13 0.95 1.02 1.19 1.09 -0.62%
  YoY % 22.09% -23.89% 18.95% -6.86% -14.29% 9.17% -
  Horiz. % 96.33% 78.90% 103.67% 87.16% 93.58% 109.17% 100.00%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 22/11/16 26/11/15 20/11/14 21/11/13 22/11/12 23/11/11 23/11/10 -
Price 1.5600 1.6900 1.6600 1.3000 1.1900 1.4200 1.1700 -
P/RPS 4.13 3.60 3.55 3.34 2.83 2.88 2.78 6.81%
  YoY % 14.72% 1.41% 6.29% 18.02% -1.74% 3.60% -
  Horiz. % 148.56% 129.50% 127.70% 120.14% 101.80% 103.60% 100.00%
P/EPS 36.36 27.84 50.61 57.02 77.27 23.01 48.75 -4.77%
  YoY % 30.60% -44.99% -11.24% -26.21% 235.81% -52.80% -
  Horiz. % 74.58% 57.11% 103.82% 116.96% 158.50% 47.20% 100.00%
EY 2.75 3.59 1.98 1.75 1.29 4.35 2.05 5.01%
  YoY % -23.40% 81.31% 13.14% 35.66% -70.34% 112.20% -
  Horiz. % 134.15% 175.12% 96.59% 85.37% 62.93% 212.20% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.85 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 0.93 1.04 1.18 0.99 0.95 1.25 1.16 -3.61%
  YoY % -10.58% -11.86% 19.19% 4.21% -24.00% 7.76% -
  Horiz. % 80.17% 89.66% 101.72% 85.34% 81.90% 107.76% 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.
 


 

436  284  495 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C7K 0.275+0.01 
 KHEESAN 0.485+0.005 
 IMPIANA 0.0250.00 
 ARMADA 0.475-0.02 
 HSI-H8F 0.25-0.015 
 TDM 0.275+0.03 
 FINTEC 0.0550.00 
 KNM 0.360.00 
 KNM-WB 0.075-0.01 
 MTRONIC-WA 0.010.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers