Highlights

[CHINWEL] YoY Quarter Result on 2010-12-31 [#2]

Stock [CHINWEL]: CHIN WELL HOLDINGS BHD
Announcement Date 25-Feb-2011
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2011
Quarter 31-Dec-2010  [#2]
Profit Trend QoQ -     56.01%    YoY -     252.17%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 119,866 110,969 131,110 127,582 92,718 87,410 118,520 0.19%
  YoY % 8.02% -15.36% 2.77% 37.60% 6.07% -26.25% -
  Horiz. % 101.14% 93.63% 110.62% 107.65% 78.23% 73.75% 100.00%
PBT 10,468 7,130 24,698 15,723 3,634 -23,168 2,363 28.13%
  YoY % 46.82% -71.13% 57.08% 332.66% 115.69% -1,080.45% -
  Horiz. % 443.00% 301.74% 1,045.20% 665.38% 153.79% -980.45% 100.00%
Tax -1,980 -1,175 -3,173 -1,908 -1,054 2,498 -2,596 -4.41%
  YoY % -68.51% 62.97% -66.30% -81.02% -142.19% 196.22% -
  Horiz. % 76.27% 45.26% 122.23% 73.50% 40.60% -96.22% 100.00%
NP 8,488 5,955 21,525 13,815 2,580 -20,670 -233 -
  YoY % 42.54% -72.33% 55.81% 435.47% 112.48% -8,771.25% -
  Horiz. % -3,642.92% -2,555.79% -9,238.20% -5,929.18% -1,107.30% 8,871.25% 100.00%
NP to SH 7,030 5,290 16,530 10,220 2,902 -17,580 1,272 32.93%
  YoY % 32.89% -68.00% 61.74% 252.17% 116.51% -1,482.08% -
  Horiz. % 552.67% 415.88% 1,299.53% 803.46% 228.14% -1,382.08% 100.00%
Tax Rate 18.91 % 16.48 % 12.85 % 12.14 % 29.00 % - % 109.86 % -25.40%
  YoY % 14.75% 28.25% 5.85% -58.14% 0.00% 0.00% -
  Horiz. % 17.21% 15.00% 11.70% 11.05% 26.40% 0.00% 100.00%
Total Cost 111,378 105,014 109,585 113,767 90,138 108,080 118,753 -1.06%
  YoY % 6.06% -4.17% -3.68% 26.21% -16.60% -8.99% -
  Horiz. % 93.79% 88.43% 92.28% 95.80% 75.90% 91.01% 100.00%
Net Worth 365,124 343,577 326,787 286,159 276,511 256,204 254,399 6.20%
  YoY % 6.27% 5.14% 14.20% 3.49% 7.93% 0.71% -
  Horiz. % 143.52% 135.05% 128.45% 112.48% 108.69% 100.71% 100.00%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div 5,449 2,726 2,723 - 1,642 - - -
  YoY % 99.85% 0.13% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 331.76% 166.00% 165.78% 0.00% 100.00% - -
Div Payout % 77.52 % 51.55 % 16.47 % - % 56.60 % - % - % -
  YoY % 50.38% 212.99% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 136.96% 91.08% 29.10% 0.00% 100.00% - -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 365,124 343,577 326,787 286,159 276,511 256,204 254,399 6.20%
  YoY % 6.27% 5.14% 14.20% 3.49% 7.93% 0.71% -
  Horiz. % 143.52% 135.05% 128.45% 112.48% 108.69% 100.71% 100.00%
NOSH 272,480 272,680 272,322 272,533 273,773 272,558 270,638 0.11%
  YoY % -0.07% 0.13% -0.08% -0.45% 0.45% 0.71% -
  Horiz. % 100.68% 100.75% 100.62% 100.70% 101.16% 100.71% 100.00%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 7.08 % 5.37 % 16.42 % 10.83 % 2.78 % -23.65 % -0.20 % -
  YoY % 31.84% -67.30% 51.62% 289.57% 111.75% -11,725.00% -
  Horiz. % -3,540.00% -2,685.00% -8,210.00% -5,415.00% -1,390.00% 11,825.00% 100.00%
ROE 1.93 % 1.54 % 5.06 % 3.57 % 1.05 % -6.86 % 0.50 % 25.22%
  YoY % 25.32% -69.57% 41.74% 240.00% 115.31% -1,472.00% -
  Horiz. % 386.00% 308.00% 1,012.00% 714.00% 210.00% -1,372.00% 100.00%
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 43.99 40.70 48.15 46.81 33.87 32.07 43.79 0.08%
  YoY % 8.08% -15.47% 2.86% 38.20% 5.61% -26.76% -
  Horiz. % 100.46% 92.94% 109.96% 106.90% 77.35% 73.24% 100.00%
EPS 2.58 1.94 6.07 3.75 1.06 -6.45 0.47 32.78%
  YoY % 32.99% -68.04% 61.87% 253.77% 116.43% -1,472.34% -
  Horiz. % 548.94% 412.77% 1,291.49% 797.87% 225.53% -1,372.34% 100.00%
DPS 2.00 1.00 1.00 0.00 0.60 0.00 0.00 -
  YoY % 100.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 333.33% 166.67% 166.67% 0.00% 100.00% - -
NAPS 1.3400 1.2600 1.2000 1.0500 1.0100 0.9400 0.9400 6.08%
  YoY % 6.35% 5.00% 14.29% 3.96% 7.45% 0.00% -
  Horiz. % 142.55% 134.04% 127.66% 111.70% 107.45% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 299,533
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 40.02 37.05 43.77 42.59 30.95 29.18 39.57 0.19%
  YoY % 8.02% -15.35% 2.77% 37.61% 6.07% -26.26% -
  Horiz. % 101.14% 93.63% 110.61% 107.63% 78.22% 73.74% 100.00%
EPS 2.35 1.77 5.52 3.41 0.97 -5.87 0.42 33.21%
  YoY % 32.77% -67.93% 61.88% 251.55% 116.52% -1,497.62% -
  Horiz. % 559.52% 421.43% 1,314.29% 811.90% 230.95% -1,397.62% 100.00%
DPS 1.82 0.91 0.91 0.00 0.55 0.00 0.00 -
  YoY % 100.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 330.91% 165.45% 165.45% 0.00% 100.00% - -
NAPS 1.2190 1.1470 1.0910 0.9554 0.9231 0.8553 0.8493 6.20%
  YoY % 6.28% 5.13% 14.19% 3.50% 7.93% 0.71% -
  Horiz. % 143.53% 135.05% 128.46% 112.49% 108.69% 100.71% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 1.4000 1.2300 1.4400 1.1900 1.0100 0.6800 1.1100 -
P/RPS 3.18 3.02 2.99 2.54 2.98 2.12 2.53 3.88%
  YoY % 5.30% 1.00% 17.72% -14.77% 40.57% -16.21% -
  Horiz. % 125.69% 119.37% 118.18% 100.40% 117.79% 83.79% 100.00%
P/EPS 54.26 63.40 23.72 31.73 95.28 -10.54 236.17 -21.72%
  YoY % -14.42% 167.29% -25.24% -66.70% 1,003.98% -104.46% -
  Horiz. % 22.97% 26.85% 10.04% 13.44% 40.34% -4.46% 100.00%
EY 1.84 1.58 4.22 3.15 1.05 -9.49 0.42 27.89%
  YoY % 16.46% -62.56% 33.97% 200.00% 111.06% -2,359.52% -
  Horiz. % 438.10% 376.19% 1,004.76% 750.00% 250.00% -2,259.52% 100.00%
DY 1.43 0.81 0.69 0.00 0.59 0.00 0.00 -
  YoY % 76.54% 17.39% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 242.37% 137.29% 116.95% 0.00% 100.00% - -
P/NAPS 1.04 0.98 1.20 1.13 1.00 0.72 1.18 -2.08%
  YoY % 6.12% -18.33% 6.19% 13.00% 38.89% -38.98% -
  Horiz. % 88.14% 83.05% 101.69% 95.76% 84.75% 61.02% 100.00%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 20/02/14 21/02/13 24/02/12 25/02/11 23/02/10 23/02/09 22/02/08 -
Price 1.4600 1.1500 1.4000 1.3800 1.1200 0.8500 1.0100 -
P/RPS 3.32 2.83 2.91 2.95 3.31 2.65 2.31 6.23%
  YoY % 17.31% -2.75% -1.36% -10.88% 24.91% 14.72% -
  Horiz. % 143.72% 122.51% 125.97% 127.71% 143.29% 114.72% 100.00%
P/EPS 56.59 59.28 23.06 36.80 105.66 -13.18 214.89 -19.92%
  YoY % -4.54% 157.07% -37.34% -65.17% 901.67% -106.13% -
  Horiz. % 26.33% 27.59% 10.73% 17.13% 49.17% -6.13% 100.00%
EY 1.77 1.69 4.34 2.72 0.95 -7.59 0.47 24.71%
  YoY % 4.73% -61.06% 59.56% 186.32% 112.52% -1,714.89% -
  Horiz. % 376.60% 359.57% 923.40% 578.72% 202.13% -1,614.89% 100.00%
DY 1.37 0.87 0.71 0.00 0.54 0.00 0.00 -
  YoY % 57.47% 22.54% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 253.70% 161.11% 131.48% 0.00% 100.00% - -
P/NAPS 1.09 0.91 1.17 1.31 1.11 0.90 1.07 0.31%
  YoY % 19.78% -22.22% -10.69% 18.02% 23.33% -15.89% -
  Horiz. % 101.87% 85.05% 109.35% 122.43% 103.74% 84.11% 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.
 


 

295  250  521  1199 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ECOWLD 0.795+0.05 
 SAPNRG 0.260.00 
 HSI-H8F 0.13-0.06 
 EKOVEST 0.81+0.015 
 DYNACIA-PA 0.05+0.01 
 HSI-C7K 0.335+0.055 
 PERDANA-PR 0.010.00 
 DGB 0.14-0.005 
 ECOWLD-CV 0.025+0.01 
 KHEESAN 0.475-0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers