Highlights

[CHINWEL] YoY Quarter Result on 2014-12-31 [#2]

Stock [CHINWEL]: CHIN WELL HOLDINGS BHD
Announcement Date 26-Feb-2015
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2015
Quarter 31-Dec-2014  [#2]
Profit Trend QoQ -     -6.82%    YoY -     18.63%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 160,532 126,278 122,925 125,735 119,866 110,969 131,110 3.43%
  YoY % 27.13% 2.73% -2.23% 4.90% 8.02% -15.36% -
  Horiz. % 122.44% 96.31% 93.76% 95.90% 91.42% 84.64% 100.00%
PBT 18,893 18,521 21,441 13,305 10,468 7,130 24,698 -4.36%
  YoY % 2.01% -13.62% 61.15% 27.10% 46.82% -71.13% -
  Horiz. % 76.50% 74.99% 86.81% 53.87% 42.38% 28.87% 100.00%
Tax -3,538 -4,118 -2,769 -1,891 -1,980 -1,175 -3,173 1.83%
  YoY % 14.08% -48.72% -46.43% 4.49% -68.51% 62.97% -
  Horiz. % 111.50% 129.78% 87.27% 59.60% 62.40% 37.03% 100.00%
NP 15,355 14,403 18,672 11,414 8,488 5,955 21,525 -5.47%
  YoY % 6.61% -22.86% 63.59% 34.47% 42.54% -72.33% -
  Horiz. % 71.34% 66.91% 86.75% 53.03% 39.43% 27.67% 100.00%
NP to SH 15,355 14,403 18,672 8,340 7,030 5,290 16,530 -1.22%
  YoY % 6.61% -22.86% 123.88% 18.63% 32.89% -68.00% -
  Horiz. % 92.89% 87.13% 112.96% 50.45% 42.53% 32.00% 100.00%
Tax Rate 18.73 % 22.23 % 12.91 % 14.21 % 18.91 % 16.48 % 12.85 % 6.47%
  YoY % -15.74% 72.19% -9.15% -24.85% 14.75% 28.25% -
  Horiz. % 145.76% 173.00% 100.47% 110.58% 147.16% 128.25% 100.00%
Total Cost 145,177 111,875 104,253 114,321 111,378 105,014 109,585 4.79%
  YoY % 29.77% 7.31% -8.81% 2.64% 6.06% -4.17% -
  Horiz. % 132.48% 102.09% 95.13% 104.32% 101.64% 95.83% 100.00%
Net Worth 546,571 530,173 494,523 397,921 365,124 343,577 326,787 8.94%
  YoY % 3.09% 7.21% 24.28% 8.98% 6.27% 5.14% -
  Horiz. % 167.26% 162.24% 151.33% 121.77% 111.73% 105.14% 100.00%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div 11,648 10,483 11,988 5,450 5,449 2,726 2,723 27.38%
  YoY % 11.11% -12.55% 119.93% 0.03% 99.85% 0.13% -
  Horiz. % 427.74% 384.97% 440.23% 200.17% 200.12% 100.13% 100.00%
Div Payout % 75.86 % 72.79 % 64.21 % 65.36 % 77.52 % 51.55 % 16.47 % 28.96%
  YoY % 4.22% 13.36% -1.76% -15.69% 50.38% 212.99% -
  Horiz. % 460.60% 441.96% 389.86% 396.84% 470.67% 312.99% 100.00%
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 546,571 530,173 494,523 397,921 365,124 343,577 326,787 8.94%
  YoY % 3.09% 7.21% 24.28% 8.98% 6.27% 5.14% -
  Horiz. % 167.26% 162.24% 151.33% 121.77% 111.73% 105.14% 100.00%
NOSH 298,673 299,533 299,711 272,549 272,480 272,680 272,322 1.55%
  YoY % -0.29% -0.06% 9.97% 0.03% -0.07% 0.13% -
  Horiz. % 109.68% 109.99% 110.06% 100.08% 100.06% 100.13% 100.00%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 9.57 % 11.41 % 15.19 % 9.08 % 7.08 % 5.37 % 16.42 % -8.60%
  YoY % -16.13% -24.88% 67.29% 28.25% 31.84% -67.30% -
  Horiz. % 58.28% 69.49% 92.51% 55.30% 43.12% 32.70% 100.00%
ROE 2.81 % 2.72 % 3.78 % 2.10 % 1.93 % 1.54 % 5.06 % -9.33%
  YoY % 3.31% -28.04% 80.00% 8.81% 25.32% -69.57% -
  Horiz. % 55.53% 53.75% 74.70% 41.50% 38.14% 30.43% 100.00%
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 53.75 42.16 41.01 46.13 43.99 40.70 48.15 1.85%
  YoY % 27.49% 2.80% -11.10% 4.86% 8.08% -15.47% -
  Horiz. % 111.63% 87.56% 85.17% 95.80% 91.36% 84.53% 100.00%
EPS 5.14 4.81 6.23 3.06 2.58 1.94 6.07 -2.73%
  YoY % 6.86% -22.79% 103.59% 18.60% 32.99% -68.04% -
  Horiz. % 84.68% 79.24% 102.64% 50.41% 42.50% 31.96% 100.00%
DPS 3.90 3.50 4.00 2.00 2.00 1.00 1.00 25.44%
  YoY % 11.43% -12.50% 100.00% 0.00% 100.00% 0.00% -
  Horiz. % 390.00% 350.00% 400.00% 200.00% 200.00% 100.00% 100.00%
NAPS 1.8300 1.7700 1.6500 1.4600 1.3400 1.2600 1.2000 7.28%
  YoY % 3.39% 7.27% 13.01% 8.96% 6.35% 5.00% -
  Horiz. % 152.50% 147.50% 137.50% 121.67% 111.67% 105.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 299,533
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 53.59 42.16 41.04 41.98 40.02 37.05 43.77 3.43%
  YoY % 27.11% 2.73% -2.24% 4.90% 8.02% -15.35% -
  Horiz. % 122.44% 96.32% 93.76% 95.91% 91.43% 84.65% 100.00%
EPS 5.13 4.81 6.23 2.78 2.35 1.77 5.52 -1.21%
  YoY % 6.65% -22.79% 124.10% 18.30% 32.77% -67.93% -
  Horiz. % 92.93% 87.14% 112.86% 50.36% 42.57% 32.07% 100.00%
DPS 3.89 3.50 4.00 1.82 1.82 0.91 0.91 27.37%
  YoY % 11.14% -12.50% 119.78% 0.00% 100.00% 0.00% -
  Horiz. % 427.47% 384.62% 439.56% 200.00% 200.00% 100.00% 100.00%
NAPS 1.8247 1.7700 1.6510 1.3285 1.2190 1.1470 1.0910 8.94%
  YoY % 3.09% 7.21% 24.28% 8.98% 6.28% 5.13% -
  Horiz. % 167.25% 162.24% 151.33% 121.77% 111.73% 105.13% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 1.8300 1.5400 2.1000 1.4300 1.4000 1.2300 1.4400 -
P/RPS 3.40 3.65 5.12 3.10 3.18 3.02 2.99 2.16%
  YoY % -6.85% -28.71% 65.16% -2.52% 5.30% 1.00% -
  Horiz. % 113.71% 122.07% 171.24% 103.68% 106.35% 101.00% 100.00%
P/EPS 35.60 32.03 33.71 46.73 54.26 63.40 23.72 6.99%
  YoY % 11.15% -4.98% -27.86% -13.88% -14.42% 167.29% -
  Horiz. % 150.08% 135.03% 142.12% 197.01% 228.75% 267.29% 100.00%
EY 2.81 3.12 2.97 2.14 1.84 1.58 4.22 -6.55%
  YoY % -9.94% 5.05% 38.79% 16.30% 16.46% -62.56% -
  Horiz. % 66.59% 73.93% 70.38% 50.71% 43.60% 37.44% 100.00%
DY 2.13 2.27 1.90 1.40 1.43 0.81 0.69 20.65%
  YoY % -6.17% 19.47% 35.71% -2.10% 76.54% 17.39% -
  Horiz. % 308.70% 328.99% 275.36% 202.90% 207.25% 117.39% 100.00%
P/NAPS 1.00 0.87 1.27 0.98 1.04 0.98 1.20 -2.99%
  YoY % 14.94% -31.50% 29.59% -5.77% 6.12% -18.33% -
  Horiz. % 83.33% 72.50% 105.83% 81.67% 86.67% 81.67% 100.00%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 27/02/18 27/02/17 26/02/16 26/02/15 20/02/14 21/02/13 24/02/12 -
Price 1.6800 1.7400 1.8100 1.5000 1.4600 1.1500 1.4000 -
P/RPS 3.13 4.13 4.41 3.25 3.32 2.83 2.91 1.22%
  YoY % -24.21% -6.35% 35.69% -2.11% 17.31% -2.75% -
  Horiz. % 107.56% 141.92% 151.55% 111.68% 114.09% 97.25% 100.00%
P/EPS 32.68 36.19 29.05 49.02 56.59 59.28 23.06 5.98%
  YoY % -9.70% 24.58% -40.74% -13.38% -4.54% 157.07% -
  Horiz. % 141.72% 156.94% 125.98% 212.58% 245.40% 257.07% 100.00%
EY 3.06 2.76 3.44 2.04 1.77 1.69 4.34 -5.65%
  YoY % 10.87% -19.77% 68.63% 15.25% 4.73% -61.06% -
  Horiz. % 70.51% 63.59% 79.26% 47.00% 40.78% 38.94% 100.00%
DY 2.32 2.01 2.21 1.33 1.37 0.87 0.71 21.79%
  YoY % 15.42% -9.05% 66.17% -2.92% 57.47% 22.54% -
  Horiz. % 326.76% 283.10% 311.27% 187.32% 192.96% 122.54% 100.00%
P/NAPS 0.92 0.98 1.10 1.03 1.09 0.91 1.17 -3.92%
  YoY % -6.12% -10.91% 6.80% -5.50% 19.78% -22.22% -
  Horiz. % 78.63% 83.76% 94.02% 88.03% 93.16% 77.78% 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.
 


 

221  253  502  1293 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PERDANA-PR 0.0150.00 
 TDM 0.315+0.01 
 SAPNRG 0.2650.00 
 JAKS 1.35+0.05 
 XDL 0.105+0.005 
 HSI-C7K 0.26-0.005 
 HIAPTEK 0.225+0.02 
 HSI-H8F 0.230.00 
 KSTAR 0.075+0.005 
 ALAM 0.12-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers