Highlights

[CHINWEL] YoY Quarter Result on 2014-09-30 [#1]

Stock [CHINWEL]: CHIN WELL HOLDINGS BHD
Announcement Date 20-Nov-2014
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2015
Quarter 30-Sep-2014  [#1]
Profit Trend QoQ -     -42.15%    YoY -     43.87%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 137,939 113,309 140,627 127,517 106,325 114,907 134,317 0.44%
  YoY % 21.74% -19.43% 10.28% 19.93% -7.47% -14.45% -
  Horiz. % 102.70% 84.36% 104.70% 94.94% 79.16% 85.55% 100.00%
PBT 16,699 15,206 21,827 15,002 9,032 6,448 25,811 -6.99%
  YoY % 9.82% -30.33% 45.49% 66.10% 40.07% -75.02% -
  Horiz. % 64.70% 58.91% 84.56% 58.12% 34.99% 24.98% 100.00%
Tax -2,726 -2,343 -3,647 -1,502 -1,867 -1,342 -1,939 5.84%
  YoY % -16.35% 35.76% -142.81% 19.55% -39.12% 30.79% -
  Horiz. % 140.59% 120.84% 188.09% 77.46% 96.29% 69.21% 100.00%
NP 13,973 12,863 18,180 13,500 7,165 5,106 23,872 -8.53%
  YoY % 8.63% -29.25% 34.67% 88.42% 40.33% -78.61% -
  Horiz. % 58.53% 53.88% 76.16% 56.55% 30.01% 21.39% 100.00%
NP to SH 13,973 12,863 18,180 8,950 6,221 4,206 16,802 -3.02%
  YoY % 8.63% -29.25% 103.13% 43.87% 47.91% -74.97% -
  Horiz. % 83.16% 76.56% 108.20% 53.27% 37.03% 25.03% 100.00%
Tax Rate 16.32 % 15.41 % 16.71 % 10.01 % 20.67 % 20.81 % 7.51 % 13.80%
  YoY % 5.91% -7.78% 66.93% -51.57% -0.67% 177.10% -
  Horiz. % 217.31% 205.19% 222.50% 133.29% 275.23% 277.10% 100.00%
Total Cost 123,966 100,446 122,447 114,017 99,160 109,801 110,445 1.94%
  YoY % 23.42% -17.97% 7.39% 14.98% -9.69% -0.58% -
  Horiz. % 112.24% 90.95% 110.87% 103.23% 89.78% 99.42% 100.00%
Net Worth 533,117 503,725 485,243 384,740 357,434 341,396 310,442 9.42%
  YoY % 5.83% 3.81% 26.12% 7.64% 4.70% 9.97% -
  Horiz. % 171.73% 162.26% 156.31% 123.93% 115.14% 109.97% 100.00%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 533,117 503,725 485,243 384,740 357,434 341,396 310,442 9.42%
  YoY % 5.83% 3.81% 26.12% 7.64% 4.70% 9.97% -
  Horiz. % 171.73% 162.26% 156.31% 123.93% 115.14% 109.97% 100.00%
NOSH 299,504 299,836 299,533 272,865 272,850 273,116 272,317 1.60%
  YoY % -0.11% 0.10% 9.77% 0.01% -0.10% 0.29% -
  Horiz. % 109.98% 110.11% 109.99% 100.20% 100.20% 100.29% 100.00%
Ratio Analysis
30/12/12 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 10.13 % 11.35 % 12.93 % 10.59 % 6.74 % 4.44 % 17.77 % -8.93%
  YoY % -10.75% -12.22% 22.10% 57.12% 51.80% -75.01% -
  Horiz. % 57.01% 63.87% 72.76% 59.59% 37.93% 24.99% 100.00%
ROE 2.62 % 2.55 % 3.75 % 2.33 % 1.74 % 1.23 % 5.41 % -11.37%
  YoY % 2.75% -32.00% 60.94% 33.91% 41.46% -77.26% -
  Horiz. % 48.43% 47.13% 69.32% 43.07% 32.16% 22.74% 100.00%
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 46.06 37.79 46.95 46.73 38.97 42.07 49.32 -1.13%
  YoY % 21.88% -19.51% 0.47% 19.91% -7.37% -14.70% -
  Horiz. % 93.39% 76.62% 95.19% 94.75% 79.01% 85.30% 100.00%
EPS 4.67 4.29 6.07 3.28 2.28 1.54 6.17 -4.53%
  YoY % 8.86% -29.32% 85.06% 43.86% 48.05% -75.04% -
  Horiz. % 75.69% 69.53% 98.38% 53.16% 36.95% 24.96% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.7800 1.6800 1.6200 1.4100 1.3100 1.2500 1.1400 7.70%
  YoY % 5.95% 3.70% 14.89% 7.63% 4.80% 9.65% -
  Horiz. % 156.14% 147.37% 142.11% 123.68% 114.91% 109.65% 100.00%
Adjusted Per Share Value based on latest NOSH - 299,533
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 46.05 37.83 46.95 42.57 35.50 38.36 44.84 0.44%
  YoY % 21.73% -19.42% 10.29% 19.92% -7.46% -14.45% -
  Horiz. % 102.70% 84.37% 104.71% 94.94% 79.17% 85.55% 100.00%
EPS 4.66 4.29 6.07 2.99 2.08 1.40 5.61 -3.04%
  YoY % 8.62% -29.32% 103.01% 43.75% 48.57% -75.04% -
  Horiz. % 83.07% 76.47% 108.20% 53.30% 37.08% 24.96% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.7798 1.6817 1.6200 1.2845 1.1933 1.1398 1.0364 9.42%
  YoY % 5.83% 3.81% 26.12% 7.64% 4.69% 9.98% -
  Horiz. % 171.73% 162.26% 156.31% 123.94% 115.14% 109.98% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 1.7600 1.7600 1.4000 1.6000 1.2500 1.2800 1.3600 -
P/RPS 3.82 4.66 2.98 3.42 3.21 3.04 2.76 5.56%
  YoY % -18.03% 56.38% -12.87% 6.54% 5.59% 10.14% -
  Horiz. % 138.41% 168.84% 107.97% 123.91% 116.30% 110.14% 100.00%
P/EPS 37.72 41.03 23.07 48.78 54.82 83.12 22.04 9.36%
  YoY % -8.07% 77.85% -52.71% -11.02% -34.05% 277.13% -
  Horiz. % 171.14% 186.16% 104.67% 221.32% 248.73% 377.13% 100.00%
EY 2.65 2.44 4.34 2.05 1.82 1.20 4.54 -8.57%
  YoY % 8.61% -43.78% 111.71% 12.64% 51.67% -73.57% -
  Horiz. % 58.37% 53.74% 95.59% 45.15% 40.09% 26.43% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.99 1.05 0.86 1.13 0.95 1.02 1.19 -3.02%
  YoY % -5.71% 22.09% -23.89% 18.95% -6.86% -14.29% -
  Horiz. % 83.19% 88.24% 72.27% 94.96% 79.83% 85.71% 100.00%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 23/11/17 22/11/16 26/11/15 20/11/14 21/11/13 22/11/12 23/11/11 -
Price 1.7500 1.5600 1.6900 1.6600 1.3000 1.1900 1.4200 -
P/RPS 3.80 4.13 3.60 3.55 3.34 2.83 2.88 4.72%
  YoY % -7.99% 14.72% 1.41% 6.29% 18.02% -1.74% -
  Horiz. % 131.94% 143.40% 125.00% 123.26% 115.97% 98.26% 100.00%
P/EPS 37.51 36.36 27.84 50.61 57.02 77.27 23.01 8.48%
  YoY % 3.16% 30.60% -44.99% -11.24% -26.21% 235.81% -
  Horiz. % 163.02% 158.02% 120.99% 219.95% 247.81% 335.81% 100.00%
EY 2.67 2.75 3.59 1.98 1.75 1.29 4.35 -7.81%
  YoY % -2.91% -23.40% 81.31% 13.14% 35.66% -70.34% -
  Horiz. % 61.38% 63.22% 82.53% 45.52% 40.23% 29.66% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.98 0.93 1.04 1.18 0.99 0.95 1.25 -3.97%
  YoY % 5.38% -10.58% -11.86% 19.19% 4.21% -24.00% -
  Horiz. % 78.40% 74.40% 83.20% 94.40% 79.20% 76.00% 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.
 


 

325  260  551  1129 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ECOWLD 0.78+0.035 
 SAPNRG 0.260.00 
 HSI-H8F 0.125-0.005 
 EKOVEST 0.815+0.02 
 DYNACIA-PA 0.045+0.005 
 HSI-C7K 0.34+0.06 
 PERDANA-PR 0.010.00 
 VELESTO 0.355-0.01 
 ECOWLD-CV 0.025+0.01 
 DGB 0.14-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers