Highlights

[CHINWEL] YoY Quarter Result on 2015-09-30 [#1]

Stock [CHINWEL]: CHIN WELL HOLDINGS BHD
Announcement Date 26-Nov-2015
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2016
Quarter 30-Sep-2015  [#1]
Profit Trend QoQ -     45.50%    YoY -     103.13%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 176,336 137,939 113,309 140,627 127,517 106,325 114,907 7.40%
  YoY % 27.84% 21.74% -19.43% 10.28% 19.93% -7.47% -
  Horiz. % 153.46% 120.04% 98.61% 122.38% 110.97% 92.53% 100.00%
PBT 21,526 16,699 15,206 21,827 15,002 9,032 6,448 22.24%
  YoY % 28.91% 9.82% -30.33% 45.49% 66.10% 40.07% -
  Horiz. % 333.84% 258.98% 235.83% 338.51% 232.66% 140.07% 100.00%
Tax -3,594 -2,726 -2,343 -3,647 -1,502 -1,867 -1,342 17.83%
  YoY % -31.84% -16.35% 35.76% -142.81% 19.55% -39.12% -
  Horiz. % 267.81% 203.13% 174.59% 271.76% 111.92% 139.12% 100.00%
NP 17,932 13,973 12,863 18,180 13,500 7,165 5,106 23.28%
  YoY % 28.33% 8.63% -29.25% 34.67% 88.42% 40.33% -
  Horiz. % 351.19% 273.66% 251.92% 356.05% 264.39% 140.33% 100.00%
NP to SH 17,932 13,973 12,863 18,180 8,950 6,221 4,206 27.32%
  YoY % 28.33% 8.63% -29.25% 103.13% 43.87% 47.91% -
  Horiz. % 426.34% 332.22% 305.83% 432.24% 212.79% 147.91% 100.00%
Tax Rate 16.70 % 16.32 % 15.41 % 16.71 % 10.01 % 20.67 % 20.81 % -3.60%
  YoY % 2.33% 5.91% -7.78% 66.93% -51.57% -0.67% -
  Horiz. % 80.25% 78.42% 74.05% 80.30% 48.10% 99.33% 100.00%
Total Cost 158,404 123,966 100,446 122,447 114,017 99,160 109,801 6.30%
  YoY % 27.78% 23.42% -17.97% 7.39% 14.98% -9.69% -
  Horiz. % 144.26% 112.90% 91.48% 111.52% 103.84% 90.31% 100.00%
Net Worth 549,514 533,117 503,725 485,243 384,740 357,434 341,396 8.25%
  YoY % 3.08% 5.83% 3.81% 26.12% 7.64% 4.70% -
  Horiz. % 160.96% 156.16% 147.55% 142.14% 112.70% 104.70% 100.00%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 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
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 549,514 533,117 503,725 485,243 384,740 357,434 341,396 8.25%
  YoY % 3.08% 5.83% 3.81% 26.12% 7.64% 4.70% -
  Horiz. % 160.96% 156.16% 147.55% 142.14% 112.70% 104.70% 100.00%
NOSH 293,858 299,504 299,836 299,533 272,865 272,850 273,116 1.23%
  YoY % -1.89% -0.11% 0.10% 9.77% 0.01% -0.10% -
  Horiz. % 107.59% 109.66% 109.78% 109.67% 99.91% 99.90% 100.00%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 10.17 % 10.13 % 11.35 % 12.93 % 10.59 % 6.74 % 4.44 % 14.81%
  YoY % 0.39% -10.75% -12.22% 22.10% 57.12% 51.80% -
  Horiz. % 229.05% 228.15% 255.63% 291.22% 238.51% 151.80% 100.00%
ROE 3.26 % 2.62 % 2.55 % 3.75 % 2.33 % 1.74 % 1.23 % 17.63%
  YoY % 24.43% 2.75% -32.00% 60.94% 33.91% 41.46% -
  Horiz. % 265.04% 213.01% 207.32% 304.88% 189.43% 141.46% 100.00%
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 60.01 46.06 37.79 46.95 46.73 38.97 42.07 6.10%
  YoY % 30.29% 21.88% -19.51% 0.47% 19.91% -7.37% -
  Horiz. % 142.64% 109.48% 89.83% 111.60% 111.08% 92.63% 100.00%
EPS 6.10 4.67 4.29 6.07 3.28 2.28 1.54 25.77%
  YoY % 30.62% 8.86% -29.32% 85.06% 43.86% 48.05% -
  Horiz. % 396.10% 303.25% 278.57% 394.16% 212.99% 148.05% 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 1.8700 1.7800 1.6800 1.6200 1.4100 1.3100 1.2500 6.94%
  YoY % 5.06% 5.95% 3.70% 14.89% 7.63% 4.80% -
  Horiz. % 149.60% 142.40% 134.40% 129.60% 112.80% 104.80% 100.00%
Adjusted Per Share Value based on latest NOSH - 299,533
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 58.87 46.05 37.83 46.95 42.57 35.50 38.36 7.40%
  YoY % 27.84% 21.73% -19.42% 10.29% 19.92% -7.46% -
  Horiz. % 153.47% 120.05% 98.62% 122.39% 110.97% 92.54% 100.00%
EPS 5.99 4.66 4.29 6.07 2.99 2.08 1.40 27.40%
  YoY % 28.54% 8.62% -29.32% 103.01% 43.75% 48.57% -
  Horiz. % 427.86% 332.86% 306.43% 433.57% 213.57% 148.57% 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 1.8346 1.7798 1.6817 1.6200 1.2845 1.1933 1.1398 8.25%
  YoY % 3.08% 5.83% 3.81% 26.12% 7.64% 4.69% -
  Horiz. % 160.96% 156.15% 147.54% 142.13% 112.70% 104.69% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 1.9000 1.7600 1.7600 1.4000 1.6000 1.2500 1.2800 -
P/RPS 3.17 3.82 4.66 2.98 3.42 3.21 3.04 0.70%
  YoY % -17.02% -18.03% 56.38% -12.87% 6.54% 5.59% -
  Horiz. % 104.28% 125.66% 153.29% 98.03% 112.50% 105.59% 100.00%
P/EPS 31.14 37.72 41.03 23.07 48.78 54.82 83.12 -15.09%
  YoY % -17.44% -8.07% 77.85% -52.71% -11.02% -34.05% -
  Horiz. % 37.46% 45.38% 49.36% 27.76% 58.69% 65.95% 100.00%
EY 3.21 2.65 2.44 4.34 2.05 1.82 1.20 17.81%
  YoY % 21.13% 8.61% -43.78% 111.71% 12.64% 51.67% -
  Horiz. % 267.50% 220.83% 203.33% 361.67% 170.83% 151.67% 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 1.02 0.99 1.05 0.86 1.13 0.95 1.02 -
  YoY % 3.03% -5.71% 22.09% -23.89% 18.95% -6.86% -
  Horiz. % 100.00% 97.06% 102.94% 84.31% 110.78% 93.14% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 27/11/18 23/11/17 22/11/16 26/11/15 20/11/14 21/11/13 22/11/12 -
Price 1.8600 1.7500 1.5600 1.6900 1.6600 1.3000 1.1900 -
P/RPS 3.10 3.80 4.13 3.60 3.55 3.34 2.83 1.53%
  YoY % -18.42% -7.99% 14.72% 1.41% 6.29% 18.02% -
  Horiz. % 109.54% 134.28% 145.94% 127.21% 125.44% 118.02% 100.00%
P/EPS 30.48 37.51 36.36 27.84 50.61 57.02 77.27 -14.36%
  YoY % -18.74% 3.16% 30.60% -44.99% -11.24% -26.21% -
  Horiz. % 39.45% 48.54% 47.06% 36.03% 65.50% 73.79% 100.00%
EY 3.28 2.67 2.75 3.59 1.98 1.75 1.29 16.82%
  YoY % 22.85% -2.91% -23.40% 81.31% 13.14% 35.66% -
  Horiz. % 254.26% 206.98% 213.18% 278.29% 153.49% 135.66% 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 0.99 0.98 0.93 1.04 1.18 0.99 0.95 0.69%
  YoY % 1.02% 5.38% -10.58% -11.86% 19.19% 4.21% -
  Horiz. % 104.21% 103.16% 97.89% 109.47% 124.21% 104.21% 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.
 


 

175  139  428  1521 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DBE 0.035+0.005 
 DYNACIA-PA 0.0450.00 
 DYNACIA 0.0850.00 
 HSI-H8F 0.075-0.05 
 XDL 0.115+0.005 
 ARMADA 0.485+0.02 
 SAPNRG 0.265+0.005 
 AT 0.050.00 
 EKOVEST 0.825+0.015 
 HSI-C7J 0.115+0.03 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers