Highlights

[CHINWEL] YoY Quarter Result on 2011-12-31 [#2]

Stock [CHINWEL]: CHIN WELL HOLDINGS BHD
Announcement Date 24-Feb-2012
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2012
Quarter 31-Dec-2011  [#2]
Profit Trend QoQ -     -1.62%    YoY -     61.74%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 125,735 119,866 110,969 131,110 127,582 92,718 87,410 6.24%
  YoY % 4.90% 8.02% -15.36% 2.77% 37.60% 6.07% -
  Horiz. % 143.85% 137.13% 126.95% 149.99% 145.96% 106.07% 100.00%
PBT 13,305 10,468 7,130 24,698 15,723 3,634 -23,168 -
  YoY % 27.10% 46.82% -71.13% 57.08% 332.66% 115.69% -
  Horiz. % -57.43% -45.18% -30.78% -106.60% -67.87% -15.69% 100.00%
Tax -1,891 -1,980 -1,175 -3,173 -1,908 -1,054 2,498 -
  YoY % 4.49% -68.51% 62.97% -66.30% -81.02% -142.19% -
  Horiz. % -75.70% -79.26% -47.04% -127.02% -76.38% -42.19% 100.00%
NP 11,414 8,488 5,955 21,525 13,815 2,580 -20,670 -
  YoY % 34.47% 42.54% -72.33% 55.81% 435.47% 112.48% -
  Horiz. % -55.22% -41.06% -28.81% -104.14% -66.84% -12.48% 100.00%
NP to SH 8,340 7,030 5,290 16,530 10,220 2,902 -17,580 -
  YoY % 18.63% 32.89% -68.00% 61.74% 252.17% 116.51% -
  Horiz. % -47.44% -39.99% -30.09% -94.03% -58.13% -16.51% 100.00%
Tax Rate 14.21 % 18.91 % 16.48 % 12.85 % 12.14 % 29.00 % - % -
  YoY % -24.85% 14.75% 28.25% 5.85% -58.14% 0.00% -
  Horiz. % 49.00% 65.21% 56.83% 44.31% 41.86% 100.00% -
Total Cost 114,321 111,378 105,014 109,585 113,767 90,138 108,080 0.94%
  YoY % 2.64% 6.06% -4.17% -3.68% 26.21% -16.60% -
  Horiz. % 105.77% 103.05% 97.16% 101.39% 105.26% 83.40% 100.00%
Net Worth 397,921 365,124 343,577 326,787 286,159 276,511 256,204 7.61%
  YoY % 8.98% 6.27% 5.14% 14.20% 3.49% 7.93% -
  Horiz. % 155.31% 142.51% 134.10% 127.55% 111.69% 107.93% 100.00%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div 5,450 5,449 2,726 2,723 - 1,642 - -
  YoY % 0.03% 99.85% 0.13% 0.00% 0.00% 0.00% -
  Horiz. % 331.84% 331.76% 166.00% 165.78% 0.00% 100.00% -
Div Payout % 65.36 % 77.52 % 51.55 % 16.47 % - % 56.60 % - % -
  YoY % -15.69% 50.38% 212.99% 0.00% 0.00% 0.00% -
  Horiz. % 115.48% 136.96% 91.08% 29.10% 0.00% 100.00% -
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 397,921 365,124 343,577 326,787 286,159 276,511 256,204 7.61%
  YoY % 8.98% 6.27% 5.14% 14.20% 3.49% 7.93% -
  Horiz. % 155.31% 142.51% 134.10% 127.55% 111.69% 107.93% 100.00%
NOSH 272,549 272,480 272,680 272,322 272,533 273,773 272,558 -0.00%
  YoY % 0.03% -0.07% 0.13% -0.08% -0.45% 0.45% -
  Horiz. % 100.00% 99.97% 100.04% 99.91% 99.99% 100.45% 100.00%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 9.08 % 7.08 % 5.37 % 16.42 % 10.83 % 2.78 % -23.65 % -
  YoY % 28.25% 31.84% -67.30% 51.62% 289.57% 111.75% -
  Horiz. % -38.39% -29.94% -22.71% -69.43% -45.79% -11.75% 100.00%
ROE 2.10 % 1.93 % 1.54 % 5.06 % 3.57 % 1.05 % -6.86 % -
  YoY % 8.81% 25.32% -69.57% 41.74% 240.00% 115.31% -
  Horiz. % -30.61% -28.13% -22.45% -73.76% -52.04% -15.31% 100.00%
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 46.13 43.99 40.70 48.15 46.81 33.87 32.07 6.24%
  YoY % 4.86% 8.08% -15.47% 2.86% 38.20% 5.61% -
  Horiz. % 143.84% 137.17% 126.91% 150.14% 145.96% 105.61% 100.00%
EPS 3.06 2.58 1.94 6.07 3.75 1.06 -6.45 -
  YoY % 18.60% 32.99% -68.04% 61.87% 253.77% 116.43% -
  Horiz. % -47.44% -40.00% -30.08% -94.11% -58.14% -16.43% 100.00%
DPS 2.00 2.00 1.00 1.00 0.00 0.60 0.00 -
  YoY % 0.00% 100.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 333.33% 333.33% 166.67% 166.67% 0.00% 100.00% -
NAPS 1.4600 1.3400 1.2600 1.2000 1.0500 1.0100 0.9400 7.61%
  YoY % 8.96% 6.35% 5.00% 14.29% 3.96% 7.45% -
  Horiz. % 155.32% 142.55% 134.04% 127.66% 111.70% 107.45% 100.00%
Adjusted Per Share Value based on latest NOSH - 299,533
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 41.98 40.02 37.05 43.77 42.59 30.95 29.18 6.25%
  YoY % 4.90% 8.02% -15.35% 2.77% 37.61% 6.07% -
  Horiz. % 143.87% 137.15% 126.97% 150.00% 145.96% 106.07% 100.00%
EPS 2.78 2.35 1.77 5.52 3.41 0.97 -5.87 -
  YoY % 18.30% 32.77% -67.93% 61.88% 251.55% 116.52% -
  Horiz. % -47.36% -40.03% -30.15% -94.04% -58.09% -16.52% 100.00%
DPS 1.82 1.82 0.91 0.91 0.00 0.55 0.00 -
  YoY % 0.00% 100.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 330.91% 330.91% 165.45% 165.45% 0.00% 100.00% -
NAPS 1.3285 1.2190 1.1470 1.0910 0.9554 0.9231 0.8553 7.61%
  YoY % 8.98% 6.28% 5.13% 14.19% 3.50% 7.93% -
  Horiz. % 155.33% 142.52% 134.10% 127.56% 111.70% 107.93% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 1.4300 1.4000 1.2300 1.4400 1.1900 1.0100 0.6800 -
P/RPS 3.10 3.18 3.02 2.99 2.54 2.98 2.12 6.53%
  YoY % -2.52% 5.30% 1.00% 17.72% -14.77% 40.57% -
  Horiz. % 146.23% 150.00% 142.45% 141.04% 119.81% 140.57% 100.00%
P/EPS 46.73 54.26 63.40 23.72 31.73 95.28 -10.54 -
  YoY % -13.88% -14.42% 167.29% -25.24% -66.70% 1,003.98% -
  Horiz. % -443.36% -514.80% -601.52% -225.05% -301.04% -903.98% 100.00%
EY 2.14 1.84 1.58 4.22 3.15 1.05 -9.49 -
  YoY % 16.30% 16.46% -62.56% 33.97% 200.00% 111.06% -
  Horiz. % -22.55% -19.39% -16.65% -44.47% -33.19% -11.06% 100.00%
DY 1.40 1.43 0.81 0.69 0.00 0.59 0.00 -
  YoY % -2.10% 76.54% 17.39% 0.00% 0.00% 0.00% -
  Horiz. % 237.29% 242.37% 137.29% 116.95% 0.00% 100.00% -
P/NAPS 0.98 1.04 0.98 1.20 1.13 1.00 0.72 5.27%
  YoY % -5.77% 6.12% -18.33% 6.19% 13.00% 38.89% -
  Horiz. % 136.11% 144.44% 136.11% 166.67% 156.94% 138.89% 100.00%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 26/02/15 20/02/14 21/02/13 24/02/12 25/02/11 23/02/10 23/02/09 -
Price 1.5000 1.4600 1.1500 1.4000 1.3800 1.1200 0.8500 -
P/RPS 3.25 3.32 2.83 2.91 2.95 3.31 2.65 3.46%
  YoY % -2.11% 17.31% -2.75% -1.36% -10.88% 24.91% -
  Horiz. % 122.64% 125.28% 106.79% 109.81% 111.32% 124.91% 100.00%
P/EPS 49.02 56.59 59.28 23.06 36.80 105.66 -13.18 -
  YoY % -13.38% -4.54% 157.07% -37.34% -65.17% 901.67% -
  Horiz. % -371.93% -429.36% -449.77% -174.96% -279.21% -801.67% 100.00%
EY 2.04 1.77 1.69 4.34 2.72 0.95 -7.59 -
  YoY % 15.25% 4.73% -61.06% 59.56% 186.32% 112.52% -
  Horiz. % -26.88% -23.32% -22.27% -57.18% -35.84% -12.52% 100.00%
DY 1.33 1.37 0.87 0.71 0.00 0.54 0.00 -
  YoY % -2.92% 57.47% 22.54% 0.00% 0.00% 0.00% -
  Horiz. % 246.30% 253.70% 161.11% 131.48% 0.00% 100.00% -
P/NAPS 1.03 1.09 0.91 1.17 1.31 1.11 0.90 2.27%
  YoY % -5.50% 19.78% -22.22% -10.69% 18.02% 23.33% -
  Horiz. % 114.44% 121.11% 101.11% 130.00% 145.56% 123.33% 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