Highlights

[CHINWEL] YoY Quarter Result on 2012-12-31 [#2]

Stock [CHINWEL]: CHIN WELL HOLDINGS BHD
Announcement Date 21-Feb-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2013
Quarter 31-Dec-2012  [#2]
Profit Trend QoQ -     25.77%    YoY -     -68.00%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 122,925 125,735 119,866 110,969 131,110 127,582 92,718 4.81%
  YoY % -2.23% 4.90% 8.02% -15.36% 2.77% 37.60% -
  Horiz. % 132.58% 135.61% 129.28% 119.68% 141.41% 137.60% 100.00%
PBT 21,441 13,305 10,468 7,130 24,698 15,723 3,634 34.41%
  YoY % 61.15% 27.10% 46.82% -71.13% 57.08% 332.66% -
  Horiz. % 590.01% 366.13% 288.06% 196.20% 679.64% 432.66% 100.00%
Tax -2,769 -1,891 -1,980 -1,175 -3,173 -1,908 -1,054 17.46%
  YoY % -46.43% 4.49% -68.51% 62.97% -66.30% -81.02% -
  Horiz. % 262.71% 179.41% 187.86% 111.48% 301.04% 181.02% 100.00%
NP 18,672 11,414 8,488 5,955 21,525 13,815 2,580 39.06%
  YoY % 63.59% 34.47% 42.54% -72.33% 55.81% 435.47% -
  Horiz. % 723.72% 442.40% 328.99% 230.81% 834.30% 535.47% 100.00%
NP to SH 18,672 8,340 7,030 5,290 16,530 10,220 2,902 36.36%
  YoY % 123.88% 18.63% 32.89% -68.00% 61.74% 252.17% -
  Horiz. % 643.42% 287.39% 242.25% 182.29% 569.61% 352.17% 100.00%
Tax Rate 12.91 % 14.21 % 18.91 % 16.48 % 12.85 % 12.14 % 29.00 % -12.61%
  YoY % -9.15% -24.85% 14.75% 28.25% 5.85% -58.14% -
  Horiz. % 44.52% 49.00% 65.21% 56.83% 44.31% 41.86% 100.00%
Total Cost 104,253 114,321 111,378 105,014 109,585 113,767 90,138 2.45%
  YoY % -8.81% 2.64% 6.06% -4.17% -3.68% 26.21% -
  Horiz. % 115.66% 126.83% 123.56% 116.50% 121.57% 126.21% 100.00%
Net Worth 494,523 397,921 365,124 343,577 326,787 286,159 276,511 10.17%
  YoY % 24.28% 8.98% 6.27% 5.14% 14.20% 3.49% -
  Horiz. % 178.84% 143.91% 132.05% 124.25% 118.18% 103.49% 100.00%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 11,988 5,450 5,449 2,726 2,723 - 1,642 39.25%
  YoY % 119.93% 0.03% 99.85% 0.13% 0.00% 0.00% -
  Horiz. % 729.83% 331.84% 331.76% 166.00% 165.78% 0.00% 100.00%
Div Payout % 64.21 % 65.36 % 77.52 % 51.55 % 16.47 % - % 56.60 % 2.12%
  YoY % -1.76% -15.69% 50.38% 212.99% 0.00% 0.00% -
  Horiz. % 113.45% 115.48% 136.96% 91.08% 29.10% 0.00% 100.00%
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 494,523 397,921 365,124 343,577 326,787 286,159 276,511 10.17%
  YoY % 24.28% 8.98% 6.27% 5.14% 14.20% 3.49% -
  Horiz. % 178.84% 143.91% 132.05% 124.25% 118.18% 103.49% 100.00%
NOSH 299,711 272,549 272,480 272,680 272,322 272,533 273,773 1.52%
  YoY % 9.97% 0.03% -0.07% 0.13% -0.08% -0.45% -
  Horiz. % 109.47% 99.55% 99.53% 99.60% 99.47% 99.55% 100.00%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 15.19 % 9.08 % 7.08 % 5.37 % 16.42 % 10.83 % 2.78 % 32.70%
  YoY % 67.29% 28.25% 31.84% -67.30% 51.62% 289.57% -
  Horiz. % 546.40% 326.62% 254.68% 193.17% 590.65% 389.57% 100.00%
ROE 3.78 % 2.10 % 1.93 % 1.54 % 5.06 % 3.57 % 1.05 % 23.79%
  YoY % 80.00% 8.81% 25.32% -69.57% 41.74% 240.00% -
  Horiz. % 360.00% 200.00% 183.81% 146.67% 481.90% 340.00% 100.00%
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 41.01 46.13 43.99 40.70 48.15 46.81 33.87 3.24%
  YoY % -11.10% 4.86% 8.08% -15.47% 2.86% 38.20% -
  Horiz. % 121.08% 136.20% 129.88% 120.17% 142.16% 138.20% 100.00%
EPS 6.23 3.06 2.58 1.94 6.07 3.75 1.06 34.32%
  YoY % 103.59% 18.60% 32.99% -68.04% 61.87% 253.77% -
  Horiz. % 587.74% 288.68% 243.40% 183.02% 572.64% 353.77% 100.00%
DPS 4.00 2.00 2.00 1.00 1.00 0.00 0.60 37.17%
  YoY % 100.00% 0.00% 100.00% 0.00% 0.00% 0.00% -
  Horiz. % 666.67% 333.33% 333.33% 166.67% 166.67% 0.00% 100.00%
NAPS 1.6500 1.4600 1.3400 1.2600 1.2000 1.0500 1.0100 8.52%
  YoY % 13.01% 8.96% 6.35% 5.00% 14.29% 3.96% -
  Horiz. % 163.37% 144.55% 132.67% 124.75% 118.81% 103.96% 100.00%
Adjusted Per Share Value based on latest NOSH - 299,533
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 41.04 41.98 40.02 37.05 43.77 42.59 30.95 4.81%
  YoY % -2.24% 4.90% 8.02% -15.35% 2.77% 37.61% -
  Horiz. % 132.60% 135.64% 129.31% 119.71% 141.42% 137.61% 100.00%
EPS 6.23 2.78 2.35 1.77 5.52 3.41 0.97 36.32%
  YoY % 124.10% 18.30% 32.77% -67.93% 61.88% 251.55% -
  Horiz. % 642.27% 286.60% 242.27% 182.47% 569.07% 351.55% 100.00%
DPS 4.00 1.82 1.82 0.91 0.91 0.00 0.55 39.17%
  YoY % 119.78% 0.00% 100.00% 0.00% 0.00% 0.00% -
  Horiz. % 727.27% 330.91% 330.91% 165.45% 165.45% 0.00% 100.00%
NAPS 1.6510 1.3285 1.2190 1.1470 1.0910 0.9554 0.9231 10.17%
  YoY % 24.28% 8.98% 6.28% 5.13% 14.19% 3.50% -
  Horiz. % 178.85% 143.92% 132.06% 124.26% 118.19% 103.50% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 2.1000 1.4300 1.4000 1.2300 1.4400 1.1900 1.0100 -
P/RPS 5.12 3.10 3.18 3.02 2.99 2.54 2.98 9.44%
  YoY % 65.16% -2.52% 5.30% 1.00% 17.72% -14.77% -
  Horiz. % 171.81% 104.03% 106.71% 101.34% 100.34% 85.23% 100.00%
P/EPS 33.71 46.73 54.26 63.40 23.72 31.73 95.28 -15.89%
  YoY % -27.86% -13.88% -14.42% 167.29% -25.24% -66.70% -
  Horiz. % 35.38% 49.04% 56.95% 66.54% 24.90% 33.30% 100.00%
EY 2.97 2.14 1.84 1.58 4.22 3.15 1.05 18.91%
  YoY % 38.79% 16.30% 16.46% -62.56% 33.97% 200.00% -
  Horiz. % 282.86% 203.81% 175.24% 150.48% 401.90% 300.00% 100.00%
DY 1.90 1.40 1.43 0.81 0.69 0.00 0.59 21.51%
  YoY % 35.71% -2.10% 76.54% 17.39% 0.00% 0.00% -
  Horiz. % 322.03% 237.29% 242.37% 137.29% 116.95% 0.00% 100.00%
P/NAPS 1.27 0.98 1.04 0.98 1.20 1.13 1.00 4.06%
  YoY % 29.59% -5.77% 6.12% -18.33% 6.19% 13.00% -
  Horiz. % 127.00% 98.00% 104.00% 98.00% 120.00% 113.00% 100.00%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 26/02/16 26/02/15 20/02/14 21/02/13 24/02/12 25/02/11 23/02/10 -
Price 1.8100 1.5000 1.4600 1.1500 1.4000 1.3800 1.1200 -
P/RPS 4.41 3.25 3.32 2.83 2.91 2.95 3.31 4.90%
  YoY % 35.69% -2.11% 17.31% -2.75% -1.36% -10.88% -
  Horiz. % 133.23% 98.19% 100.30% 85.50% 87.92% 89.12% 100.00%
P/EPS 29.05 49.02 56.59 59.28 23.06 36.80 105.66 -19.35%
  YoY % -40.74% -13.38% -4.54% 157.07% -37.34% -65.17% -
  Horiz. % 27.49% 46.39% 53.56% 56.10% 21.82% 34.83% 100.00%
EY 3.44 2.04 1.77 1.69 4.34 2.72 0.95 23.91%
  YoY % 68.63% 15.25% 4.73% -61.06% 59.56% 186.32% -
  Horiz. % 362.11% 214.74% 186.32% 177.89% 456.84% 286.32% 100.00%
DY 2.21 1.33 1.37 0.87 0.71 0.00 0.54 26.46%
  YoY % 66.17% -2.92% 57.47% 22.54% 0.00% 0.00% -
  Horiz. % 409.26% 246.30% 253.70% 161.11% 131.48% 0.00% 100.00%
P/NAPS 1.10 1.03 1.09 0.91 1.17 1.31 1.11 -0.15%
  YoY % 6.80% -5.50% 19.78% -22.22% -10.69% 18.02% -
  Horiz. % 99.10% 92.79% 98.20% 81.98% 105.41% 118.02% 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.
 


 

463  260  476  1063 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.265-0.005 
 KHEESAN 0.48+0.125 
 HSI-C7K 0.24+0.01 
 TDM 0.245+0.02 
 PARLO 0.14+0.025 
 SLVEST 0.905+0.035 
 ARMADA 0.495+0.015 
 SCNWOLF 0.29+0.02 
 MUDAJYA 0.415+0.02 
 INSAS-WB 0.010.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. ANOTHER STOCK PICK THAT MAY RALLY FROM TODAY ONWARDS! The Best Tips
2. 【建造不平凡】——OKA Investman 投资侠
3. Daily technical highlights – (JAKS,FRONTKN) Kenanga Research & Investment
4. REDTONE AGM HIGHLIGHT firerain collection
5. Stocks on Radar - JAKS Resources (4723) AmInvest Research Reports
6. Technical Buy - TEKSENG (7200) PublicInvest Research
7. Does London Biscuit worth anything? kcchongnz kcchongnz blog
8. Daily technical highlights – (FPGROUP,RSAWIT) Kenanga Research & Investment
Partners & Brokers