Highlights

[CHINWEL] YoY Quarter Result on 2009-12-31 [#2]

Stock [CHINWEL]: CHIN WELL HOLDINGS BHD
Announcement Date 23-Feb-2010
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2010
Quarter 31-Dec-2009  [#2]
Profit Trend QoQ -     -54.83%    YoY -     116.51%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 110,969 131,110 127,582 92,718 87,410 118,520 89,103 3.72%
  YoY % -15.36% 2.77% 37.60% 6.07% -26.25% 33.01% -
  Horiz. % 124.54% 147.14% 143.18% 104.06% 98.10% 133.01% 100.00%
PBT 7,130 24,698 15,723 3,634 -23,168 2,363 6,329 2.00%
  YoY % -71.13% 57.08% 332.66% 115.69% -1,080.45% -62.66% -
  Horiz. % 112.66% 390.24% 248.43% 57.42% -366.06% 37.34% 100.00%
Tax -1,175 -3,173 -1,908 -1,054 2,498 -2,596 -2,207 -9.96%
  YoY % 62.97% -66.30% -81.02% -142.19% 196.22% -17.63% -
  Horiz. % 53.24% 143.77% 86.45% 47.76% -113.19% 117.63% 100.00%
NP 5,955 21,525 13,815 2,580 -20,670 -233 4,122 6.32%
  YoY % -72.33% 55.81% 435.47% 112.48% -8,771.25% -105.65% -
  Horiz. % 144.47% 522.20% 335.15% 62.59% -501.46% -5.65% 100.00%
NP to SH 5,290 16,530 10,220 2,902 -17,580 1,272 4,841 1.49%
  YoY % -68.00% 61.74% 252.17% 116.51% -1,482.08% -73.72% -
  Horiz. % 109.27% 341.46% 211.11% 59.95% -363.15% 26.28% 100.00%
Tax Rate 16.48 % 12.85 % 12.14 % 29.00 % - % 109.86 % 34.87 % -11.73%
  YoY % 28.25% 5.85% -58.14% 0.00% 0.00% 215.06% -
  Horiz. % 47.26% 36.85% 34.82% 83.17% 0.00% 315.06% 100.00%
Total Cost 105,014 109,585 113,767 90,138 108,080 118,753 84,981 3.59%
  YoY % -4.17% -3.68% 26.21% -16.60% -8.99% 39.74% -
  Horiz. % 123.57% 128.95% 133.87% 106.07% 127.18% 139.74% 100.00%
Net Worth 343,577 326,787 286,159 276,511 256,204 254,399 255,648 5.05%
  YoY % 5.14% 14.20% 3.49% 7.93% 0.71% -0.49% -
  Horiz. % 134.39% 127.83% 111.94% 108.16% 100.22% 99.51% 100.00%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 2,726 2,723 - 1,642 - - - -
  YoY % 0.13% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 166.00% 165.78% 0.00% 100.00% - - -
Div Payout % 51.55 % 16.47 % - % 56.60 % - % - % - % -
  YoY % 212.99% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 91.08% 29.10% 0.00% 100.00% - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 343,577 326,787 286,159 276,511 256,204 254,399 255,648 5.05%
  YoY % 5.14% 14.20% 3.49% 7.93% 0.71% -0.49% -
  Horiz. % 134.39% 127.83% 111.94% 108.16% 100.22% 99.51% 100.00%
NOSH 272,680 272,322 272,533 273,773 272,558 270,638 271,966 0.04%
  YoY % 0.13% -0.08% -0.45% 0.45% 0.71% -0.49% -
  Horiz. % 100.26% 100.13% 100.21% 100.66% 100.22% 99.51% 100.00%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 5.37 % 16.42 % 10.83 % 2.78 % -23.65 % -0.20 % 4.63 % 2.50%
  YoY % -67.30% 51.62% 289.57% 111.75% -11,725.00% -104.32% -
  Horiz. % 115.98% 354.64% 233.91% 60.04% -510.80% -4.32% 100.00%
ROE 1.54 % 5.06 % 3.57 % 1.05 % -6.86 % 0.50 % 1.89 % -3.35%
  YoY % -69.57% 41.74% 240.00% 115.31% -1,472.00% -73.54% -
  Horiz. % 81.48% 267.72% 188.89% 55.56% -362.96% 26.46% 100.00%
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 40.70 48.15 46.81 33.87 32.07 43.79 32.76 3.68%
  YoY % -15.47% 2.86% 38.20% 5.61% -26.76% 33.67% -
  Horiz. % 124.24% 146.98% 142.89% 103.39% 97.89% 133.67% 100.00%
EPS 1.94 6.07 3.75 1.06 -6.45 0.47 1.78 1.44%
  YoY % -68.04% 61.87% 253.77% 116.43% -1,472.34% -73.60% -
  Horiz. % 108.99% 341.01% 210.67% 59.55% -362.36% 26.40% 100.00%
DPS 1.00 1.00 0.00 0.60 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 166.67% 166.67% 0.00% 100.00% - - -
NAPS 1.2600 1.2000 1.0500 1.0100 0.9400 0.9400 0.9400 5.00%
  YoY % 5.00% 14.29% 3.96% 7.45% 0.00% 0.00% -
  Horiz. % 134.04% 127.66% 111.70% 107.45% 100.00% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 299,533
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 37.05 43.77 42.59 30.95 29.18 39.57 29.75 3.72%
  YoY % -15.35% 2.77% 37.61% 6.07% -26.26% 33.01% -
  Horiz. % 124.54% 147.13% 143.16% 104.03% 98.08% 133.01% 100.00%
EPS 1.77 5.52 3.41 0.97 -5.87 0.42 1.62 1.49%
  YoY % -67.93% 61.88% 251.55% 116.52% -1,497.62% -74.07% -
  Horiz. % 109.26% 340.74% 210.49% 59.88% -362.35% 25.93% 100.00%
DPS 0.91 0.91 0.00 0.55 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 165.45% 165.45% 0.00% 100.00% - - -
NAPS 1.1470 1.0910 0.9554 0.9231 0.8553 0.8493 0.8535 5.04%
  YoY % 5.13% 14.19% 3.50% 7.93% 0.71% -0.49% -
  Horiz. % 134.39% 127.83% 111.94% 108.15% 100.21% 99.51% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 1.2300 1.4400 1.1900 1.0100 0.6800 1.1100 1.2900 -
P/RPS 3.02 2.99 2.54 2.98 2.12 2.53 3.94 -4.33%
  YoY % 1.00% 17.72% -14.77% 40.57% -16.21% -35.79% -
  Horiz. % 76.65% 75.89% 64.47% 75.63% 53.81% 64.21% 100.00%
P/EPS 63.40 23.72 31.73 95.28 -10.54 236.17 72.47 -2.20%
  YoY % 167.29% -25.24% -66.70% 1,003.98% -104.46% 225.89% -
  Horiz. % 87.48% 32.73% 43.78% 131.48% -14.54% 325.89% 100.00%
EY 1.58 4.22 3.15 1.05 -9.49 0.42 1.38 2.28%
  YoY % -62.56% 33.97% 200.00% 111.06% -2,359.52% -69.57% -
  Horiz. % 114.49% 305.80% 228.26% 76.09% -687.68% 30.43% 100.00%
DY 0.81 0.69 0.00 0.59 0.00 0.00 0.00 -
  YoY % 17.39% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 137.29% 116.95% 0.00% 100.00% - - -
P/NAPS 0.98 1.20 1.13 1.00 0.72 1.18 1.37 -5.43%
  YoY % -18.33% 6.19% 13.00% 38.89% -38.98% -13.87% -
  Horiz. % 71.53% 87.59% 82.48% 72.99% 52.55% 86.13% 100.00%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 21/02/13 24/02/12 25/02/11 23/02/10 23/02/09 22/02/08 22/02/07 -
Price 1.1500 1.4000 1.3800 1.1200 0.8500 1.0100 1.6900 -
P/RPS 2.83 2.91 2.95 3.31 2.65 2.31 5.16 -9.52%
  YoY % -2.75% -1.36% -10.88% 24.91% 14.72% -55.23% -
  Horiz. % 54.84% 56.40% 57.17% 64.15% 51.36% 44.77% 100.00%
P/EPS 59.28 23.06 36.80 105.66 -13.18 214.89 94.94 -7.54%
  YoY % 157.07% -37.34% -65.17% 901.67% -106.13% 126.34% -
  Horiz. % 62.44% 24.29% 38.76% 111.29% -13.88% 226.34% 100.00%
EY 1.69 4.34 2.72 0.95 -7.59 0.47 1.05 8.25%
  YoY % -61.06% 59.56% 186.32% 112.52% -1,714.89% -55.24% -
  Horiz. % 160.95% 413.33% 259.05% 90.48% -722.86% 44.76% 100.00%
DY 0.87 0.71 0.00 0.54 0.00 0.00 0.00 -
  YoY % 22.54% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 161.11% 131.48% 0.00% 100.00% - - -
P/NAPS 0.91 1.17 1.31 1.11 0.90 1.07 1.80 -10.74%
  YoY % -22.22% -10.69% 18.02% 23.33% -15.89% -40.56% -
  Horiz. % 50.56% 65.00% 72.78% 61.67% 50.00% 59.44% 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