Highlights

[CHINWEL] YoY Quarter Result on 2011-03-31 [#3]

Stock [CHINWEL]: CHIN WELL HOLDINGS BHD
Announcement Date 26-May-2011
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2011
Quarter 31-Mar-2011  [#3]
Profit Trend QoQ -     -44.62%    YoY -     23.88%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 130,763 114,969 117,784 110,425 104,856 60,129 122,571 1.08%
  YoY % 13.74% -2.39% 6.66% 5.31% 74.39% -50.94% -
  Horiz. % 106.68% 93.80% 96.09% 90.09% 85.55% 49.06% 100.00%
PBT 11,304 7,691 9,091 8,878 5,921 9,487 9,895 2.24%
  YoY % 46.98% -15.40% 2.40% 49.94% -37.59% -4.12% -
  Horiz. % 114.24% 77.73% 91.87% 89.72% 59.84% 95.88% 100.00%
Tax -2,393 -1,571 -1,289 -747 -1,751 -3,112 -2,158 1.74%
  YoY % -52.32% -21.88% -72.56% 57.34% 43.73% -44.21% -
  Horiz. % 110.89% 72.80% 59.73% 34.62% 81.14% 144.21% 100.00%
NP 8,911 6,120 7,802 8,131 4,170 6,375 7,737 2.38%
  YoY % 45.60% -21.56% -4.05% 94.99% -34.59% -17.60% -
  Horiz. % 115.17% 79.10% 100.84% 105.09% 53.90% 82.40% 100.00%
NP to SH 7,124 4,745 5,872 5,660 4,569 6,634 8,218 -2.35%
  YoY % 50.14% -19.19% 3.75% 23.88% -31.13% -19.27% -
  Horiz. % 86.69% 57.74% 71.45% 68.87% 55.60% 80.73% 100.00%
Tax Rate 21.17 % 20.43 % 14.18 % 8.41 % 29.57 % 32.80 % 21.81 % -0.49%
  YoY % 3.62% 44.08% 68.61% -71.56% -9.85% 50.39% -
  Horiz. % 97.07% 93.67% 65.02% 38.56% 135.58% 150.39% 100.00%
Total Cost 121,852 108,849 109,982 102,294 100,686 53,754 114,834 0.99%
  YoY % 11.95% -1.03% 7.52% 1.60% 87.31% -53.19% -
  Horiz. % 106.11% 94.79% 95.77% 89.08% 87.68% 46.81% 100.00%
Net Worth 365,753 349,057 333,201 282,999 274,683 267,544 250,349 6.52%
  YoY % 4.78% 4.76% 17.74% 3.03% 2.67% 6.87% -
  Horiz. % 146.10% 139.43% 133.09% 113.04% 109.72% 106.87% 100.00%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div - - - 5,442 2,719 - - -
  YoY % 0.00% 0.00% 0.00% 100.11% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 200.11% 100.00% - -
Div Payout % - % - % - % 96.15 % 59.52 % - % - % -
  YoY % 0.00% 0.00% 0.00% 61.54% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 161.54% 100.00% - -
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 365,753 349,057 333,201 282,999 274,683 267,544 250,349 6.52%
  YoY % 4.78% 4.76% 17.74% 3.03% 2.67% 6.87% -
  Horiz. % 146.10% 139.43% 133.09% 113.04% 109.72% 106.87% 100.00%
NOSH 272,950 272,701 273,116 272,115 271,964 273,004 272,119 0.05%
  YoY % 0.09% -0.15% 0.37% 0.06% -0.38% 0.33% -
  Horiz. % 100.31% 100.21% 100.37% 100.00% 99.94% 100.33% 100.00%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 6.81 % 5.32 % 6.62 % 7.36 % 3.98 % 10.60 % 6.31 % 1.28%
  YoY % 28.01% -19.64% -10.05% 84.92% -62.45% 67.99% -
  Horiz. % 107.92% 84.31% 104.91% 116.64% 63.07% 167.99% 100.00%
ROE 1.95 % 1.36 % 1.76 % 2.00 % 1.66 % 2.48 % 3.28 % -8.30%
  YoY % 43.38% -22.73% -12.00% 20.48% -33.06% -24.39% -
  Horiz. % 59.45% 41.46% 53.66% 60.98% 50.61% 75.61% 100.00%
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 47.91 42.16 43.13 40.58 38.56 22.02 45.04 1.03%
  YoY % 13.64% -2.25% 6.28% 5.24% 75.11% -51.11% -
  Horiz. % 106.37% 93.61% 95.76% 90.10% 85.61% 48.89% 100.00%
EPS 2.61 1.74 2.15 2.08 1.68 2.43 3.02 -2.40%
  YoY % 50.00% -19.07% 3.37% 23.81% -30.86% -19.54% -
  Horiz. % 86.42% 57.62% 71.19% 68.87% 55.63% 80.46% 100.00%
DPS 0.00 0.00 0.00 2.00 1.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 100.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 200.00% 100.00% - -
NAPS 1.3400 1.2800 1.2200 1.0400 1.0100 0.9800 0.9200 6.47%
  YoY % 4.69% 4.92% 17.31% 2.97% 3.06% 6.52% -
  Horiz. % 145.65% 139.13% 132.61% 113.04% 109.78% 106.52% 100.00%
Adjusted Per Share Value based on latest NOSH - 299,533
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 43.66 38.38 39.32 36.87 35.01 20.07 40.92 1.09%
  YoY % 13.76% -2.39% 6.64% 5.31% 74.44% -50.95% -
  Horiz. % 106.70% 93.79% 96.09% 90.10% 85.56% 49.05% 100.00%
EPS 2.38 1.58 1.96 1.89 1.53 2.21 2.74 -2.32%
  YoY % 50.63% -19.39% 3.70% 23.53% -30.77% -19.34% -
  Horiz. % 86.86% 57.66% 71.53% 68.98% 55.84% 80.66% 100.00%
DPS 0.00 0.00 0.00 1.82 0.91 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 100.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 200.00% 100.00% - -
NAPS 1.2211 1.1653 1.1124 0.9448 0.9170 0.8932 0.8358 6.52%
  YoY % 4.79% 4.76% 17.74% 3.03% 2.66% 6.87% -
  Horiz. % 146.10% 139.42% 133.09% 113.04% 109.72% 106.87% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 1.4500 1.1300 1.3700 1.3600 1.0200 0.8000 1.0400 -
P/RPS 3.03 2.68 3.18 3.35 2.65 3.63 2.31 4.62%
  YoY % 13.06% -15.72% -5.07% 26.42% -27.00% 57.14% -
  Horiz. % 131.17% 116.02% 137.66% 145.02% 114.72% 157.14% 100.00%
P/EPS 55.56 64.94 63.72 65.38 60.71 32.92 34.44 8.29%
  YoY % -14.44% 1.91% -2.54% 7.69% 84.42% -4.41% -
  Horiz. % 161.32% 188.56% 185.02% 189.84% 176.28% 95.59% 100.00%
EY 1.80 1.54 1.57 1.53 1.65 3.04 2.90 -7.64%
  YoY % 16.88% -1.91% 2.61% -7.27% -45.72% 4.83% -
  Horiz. % 62.07% 53.10% 54.14% 52.76% 56.90% 104.83% 100.00%
DY 0.00 0.00 0.00 1.47 0.98 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 50.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 150.00% 100.00% - -
P/NAPS 1.08 0.88 1.12 1.31 1.01 0.82 1.13 -0.75%
  YoY % 22.73% -21.43% -14.50% 29.70% 23.17% -27.43% -
  Horiz. % 95.58% 77.88% 99.12% 115.93% 89.38% 72.57% 100.00%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 22/05/14 30/05/13 24/05/12 26/05/11 25/05/10 21/05/09 22/05/08 -
Price 1.4600 1.0500 1.2900 1.5500 1.0000 1.1800 1.0100 -
P/RPS 3.05 2.49 2.99 3.82 2.59 5.36 2.24 5.28%
  YoY % 22.49% -16.72% -21.73% 47.49% -51.68% 139.29% -
  Horiz. % 136.16% 111.16% 133.48% 170.54% 115.62% 239.29% 100.00%
P/EPS 55.94 60.34 60.00 74.52 59.52 48.56 33.44 8.95%
  YoY % -7.29% 0.57% -19.48% 25.20% 22.57% 45.22% -
  Horiz. % 167.28% 180.44% 179.43% 222.85% 177.99% 145.22% 100.00%
EY 1.79 1.66 1.67 1.34 1.68 2.06 2.99 -8.19%
  YoY % 7.83% -0.60% 24.63% -20.24% -18.45% -31.10% -
  Horiz. % 59.87% 55.52% 55.85% 44.82% 56.19% 68.90% 100.00%
DY 0.00 0.00 0.00 1.29 1.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 29.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 129.00% 100.00% - -
P/NAPS 1.09 0.82 1.06 1.49 0.99 1.20 1.10 -0.15%
  YoY % 32.93% -22.64% -28.86% 50.51% -17.50% 9.09% -
  Horiz. % 99.09% 74.55% 96.36% 135.45% 90.00% 109.09% 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.
 


 

406  284  492  790 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PERDANA-PR 0.01-0.01 
 ECOWLD 0.745+0.10 
 AT 0.050.00 
 WCEHB 0.335+0.03 
 HSI-C7K 0.28+0.025 
 HSI-H8F 0.19-0.055 
 INSAS-WB 0.0050.00 
 TDM 0.315+0.005 
 ARMADA 0.465-0.02 
 SAPNRG 0.26-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers