Highlights

[CHINWEL] YoY Quarter Result on 2012-03-31 [#3]

Stock [CHINWEL]: CHIN WELL HOLDINGS BHD
Announcement Date 24-May-2012
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2012
Quarter 31-Mar-2012  [#3]
Profit Trend QoQ -     -64.48%    YoY -     3.75%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 119,635 130,763 114,969 117,784 110,425 104,856 60,129 12.14%
  YoY % -8.51% 13.74% -2.39% 6.66% 5.31% 74.39% -
  Horiz. % 198.96% 217.47% 191.20% 195.89% 183.65% 174.39% 100.00%
PBT 14,486 11,304 7,691 9,091 8,878 5,921 9,487 7.31%
  YoY % 28.15% 46.98% -15.40% 2.40% 49.94% -37.59% -
  Horiz. % 152.69% 119.15% 81.07% 95.83% 93.58% 62.41% 100.00%
Tax -2,442 -2,393 -1,571 -1,289 -747 -1,751 -3,112 -3.96%
  YoY % -2.05% -52.32% -21.88% -72.56% 57.34% 43.73% -
  Horiz. % 78.47% 76.90% 50.48% 41.42% 24.00% 56.27% 100.00%
NP 12,044 8,911 6,120 7,802 8,131 4,170 6,375 11.18%
  YoY % 35.16% 45.60% -21.56% -4.05% 94.99% -34.59% -
  Horiz. % 188.93% 139.78% 96.00% 122.38% 127.55% 65.41% 100.00%
NP to SH 10,950 7,124 4,745 5,872 5,660 4,569 6,634 8.71%
  YoY % 53.71% 50.14% -19.19% 3.75% 23.88% -31.13% -
  Horiz. % 165.06% 107.39% 71.53% 88.51% 85.32% 68.87% 100.00%
Tax Rate 16.86 % 21.17 % 20.43 % 14.18 % 8.41 % 29.57 % 32.80 % -10.49%
  YoY % -20.36% 3.62% 44.08% 68.61% -71.56% -9.85% -
  Horiz. % 51.40% 64.54% 62.29% 43.23% 25.64% 90.15% 100.00%
Total Cost 107,591 121,852 108,849 109,982 102,294 100,686 53,754 12.25%
  YoY % -11.70% 11.95% -1.03% 7.52% 1.60% 87.31% -
  Horiz. % 200.15% 226.68% 202.49% 204.60% 190.30% 187.31% 100.00%
Net Worth 402,982 365,753 349,057 333,201 282,999 274,683 267,544 7.06%
  YoY % 10.18% 4.78% 4.76% 17.74% 3.03% 2.67% -
  Horiz. % 150.62% 136.71% 130.47% 124.54% 105.78% 102.67% 100.00%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div - - - - 5,442 2,719 - -
  YoY % 0.00% 0.00% 0.00% 0.00% 100.11% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 200.11% 100.00% -
Div Payout % - % - % - % - % 96.15 % 59.52 % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 61.54% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 161.54% 100.00% -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 402,982 365,753 349,057 333,201 282,999 274,683 267,544 7.06%
  YoY % 10.18% 4.78% 4.76% 17.74% 3.03% 2.67% -
  Horiz. % 150.62% 136.71% 130.47% 124.54% 105.78% 102.67% 100.00%
NOSH 277,918 272,950 272,701 273,116 272,115 271,964 273,004 0.30%
  YoY % 1.82% 0.09% -0.15% 0.37% 0.06% -0.38% -
  Horiz. % 101.80% 99.98% 99.89% 100.04% 99.67% 99.62% 100.00%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 10.07 % 6.81 % 5.32 % 6.62 % 7.36 % 3.98 % 10.60 % -0.85%
  YoY % 47.87% 28.01% -19.64% -10.05% 84.92% -62.45% -
  Horiz. % 95.00% 64.25% 50.19% 62.45% 69.43% 37.55% 100.00%
ROE 2.72 % 1.95 % 1.36 % 1.76 % 2.00 % 1.66 % 2.48 % 1.55%
  YoY % 39.49% 43.38% -22.73% -12.00% 20.48% -33.06% -
  Horiz. % 109.68% 78.63% 54.84% 70.97% 80.65% 66.94% 100.00%
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 43.05 47.91 42.16 43.13 40.58 38.56 22.02 11.82%
  YoY % -10.14% 13.64% -2.25% 6.28% 5.24% 75.11% -
  Horiz. % 195.50% 217.57% 191.46% 195.87% 184.29% 175.11% 100.00%
EPS 3.94 2.61 1.74 2.15 2.08 1.68 2.43 8.38%
  YoY % 50.96% 50.00% -19.07% 3.37% 23.81% -30.86% -
  Horiz. % 162.14% 107.41% 71.60% 88.48% 85.60% 69.14% 100.00%
DPS 0.00 0.00 0.00 0.00 2.00 1.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 100.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 200.00% 100.00% -
NAPS 1.4500 1.3400 1.2800 1.2200 1.0400 1.0100 0.9800 6.74%
  YoY % 8.21% 4.69% 4.92% 17.31% 2.97% 3.06% -
  Horiz. % 147.96% 136.73% 130.61% 124.49% 106.12% 103.06% 100.00%
Adjusted Per Share Value based on latest NOSH - 299,533
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 39.94 43.66 38.38 39.32 36.87 35.01 20.07 12.15%
  YoY % -8.52% 13.76% -2.39% 6.64% 5.31% 74.44% -
  Horiz. % 199.00% 217.54% 191.23% 195.91% 183.71% 174.44% 100.00%
EPS 3.66 2.38 1.58 1.96 1.89 1.53 2.21 8.77%
  YoY % 53.78% 50.63% -19.39% 3.70% 23.53% -30.77% -
  Horiz. % 165.61% 107.69% 71.49% 88.69% 85.52% 69.23% 100.00%
DPS 0.00 0.00 0.00 0.00 1.82 0.91 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 100.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 200.00% 100.00% -
NAPS 1.3454 1.2211 1.1653 1.1124 0.9448 0.9170 0.8932 7.06%
  YoY % 10.18% 4.79% 4.76% 17.74% 3.03% 2.66% -
  Horiz. % 150.63% 136.71% 130.46% 124.54% 105.78% 102.66% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 1.4700 1.4500 1.1300 1.3700 1.3600 1.0200 0.8000 -
P/RPS 3.41 3.03 2.68 3.18 3.35 2.65 3.63 -1.04%
  YoY % 12.54% 13.06% -15.72% -5.07% 26.42% -27.00% -
  Horiz. % 93.94% 83.47% 73.83% 87.60% 92.29% 73.00% 100.00%
P/EPS 37.31 55.56 64.94 63.72 65.38 60.71 32.92 2.11%
  YoY % -32.85% -14.44% 1.91% -2.54% 7.69% 84.42% -
  Horiz. % 113.34% 168.77% 197.27% 193.56% 198.60% 184.42% 100.00%
EY 2.68 1.80 1.54 1.57 1.53 1.65 3.04 -2.08%
  YoY % 48.89% 16.88% -1.91% 2.61% -7.27% -45.72% -
  Horiz. % 88.16% 59.21% 50.66% 51.64% 50.33% 54.28% 100.00%
DY 0.00 0.00 0.00 0.00 1.47 0.98 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 50.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 150.00% 100.00% -
P/NAPS 1.01 1.08 0.88 1.12 1.31 1.01 0.82 3.53%
  YoY % -6.48% 22.73% -21.43% -14.50% 29.70% 23.17% -
  Horiz. % 123.17% 131.71% 107.32% 136.59% 159.76% 123.17% 100.00%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 21/05/15 22/05/14 30/05/13 24/05/12 26/05/11 25/05/10 21/05/09 -
Price 1.6400 1.4600 1.0500 1.2900 1.5500 1.0000 1.1800 -
P/RPS 3.81 3.05 2.49 2.99 3.82 2.59 5.36 -5.53%
  YoY % 24.92% 22.49% -16.72% -21.73% 47.49% -51.68% -
  Horiz. % 71.08% 56.90% 46.46% 55.78% 71.27% 48.32% 100.00%
P/EPS 41.62 55.94 60.34 60.00 74.52 59.52 48.56 -2.54%
  YoY % -25.60% -7.29% 0.57% -19.48% 25.20% 22.57% -
  Horiz. % 85.71% 115.20% 124.26% 123.56% 153.46% 122.57% 100.00%
EY 2.40 1.79 1.66 1.67 1.34 1.68 2.06 2.58%
  YoY % 34.08% 7.83% -0.60% 24.63% -20.24% -18.45% -
  Horiz. % 116.50% 86.89% 80.58% 81.07% 65.05% 81.55% 100.00%
DY 0.00 0.00 0.00 0.00 1.29 1.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 29.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 129.00% 100.00% -
P/NAPS 1.13 1.09 0.82 1.06 1.49 0.99 1.20 -1.00%
  YoY % 3.67% 32.93% -22.64% -28.86% 50.51% -17.50% -
  Horiz. % 94.17% 90.83% 68.33% 88.33% 124.17% 82.50% 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.
 


 

240  305  518  1206 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PERDANA-PR 0.0150.00 
 TDM 0.31+0.005 
 SANICHI 0.045-0.005 
 JAKS 1.32+0.02 
 SAPNRG 0.26-0.005 
 TIGER 0.110.00 
 HSI-H8F 0.235+0.005 
 XDL 0.105+0.005 
 RSAWIT 0.335-0.005 
 HIAPTEK 0.22+0.015 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers