Highlights

[CHINWEL] YoY Quarter Result on 2013-03-31 [#3]

Stock [CHINWEL]: CHIN WELL HOLDINGS BHD
Announcement Date 30-May-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2013
Quarter 31-Mar-2013  [#3]
Profit Trend QoQ -     -10.30%    YoY -     -19.19%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 111,237 119,635 130,763 114,969 117,784 110,425 104,856 0.99%
  YoY % -7.02% -8.51% 13.74% -2.39% 6.66% 5.31% -
  Horiz. % 106.09% 114.09% 124.71% 109.64% 112.33% 105.31% 100.00%
PBT 13,541 14,486 11,304 7,691 9,091 8,878 5,921 14.77%
  YoY % -6.52% 28.15% 46.98% -15.40% 2.40% 49.94% -
  Horiz. % 228.69% 244.65% 190.91% 129.89% 153.54% 149.94% 100.00%
Tax -2,716 -2,442 -2,393 -1,571 -1,289 -747 -1,751 7.58%
  YoY % -11.22% -2.05% -52.32% -21.88% -72.56% 57.34% -
  Horiz. % 155.11% 139.46% 136.66% 89.72% 73.62% 42.66% 100.00%
NP 10,825 12,044 8,911 6,120 7,802 8,131 4,170 17.22%
  YoY % -10.12% 35.16% 45.60% -21.56% -4.05% 94.99% -
  Horiz. % 259.59% 288.82% 213.69% 146.76% 187.10% 194.99% 100.00%
NP to SH 10,825 10,950 7,124 4,745 5,872 5,660 4,569 15.45%
  YoY % -1.14% 53.71% 50.14% -19.19% 3.75% 23.88% -
  Horiz. % 236.92% 239.66% 155.92% 103.85% 128.52% 123.88% 100.00%
Tax Rate 20.06 % 16.86 % 21.17 % 20.43 % 14.18 % 8.41 % 29.57 % -6.26%
  YoY % 18.98% -20.36% 3.62% 44.08% 68.61% -71.56% -
  Horiz. % 67.84% 57.02% 71.59% 69.09% 47.95% 28.44% 100.00%
Total Cost 100,412 107,591 121,852 108,849 109,982 102,294 100,686 -0.05%
  YoY % -6.67% -11.70% 11.95% -1.03% 7.52% 1.60% -
  Horiz. % 99.73% 106.86% 121.02% 108.11% 109.23% 101.60% 100.00%
Net Worth 476,779 402,982 365,753 349,057 333,201 282,999 274,683 9.62%
  YoY % 18.31% 10.18% 4.78% 4.76% 17.74% 3.03% -
  Horiz. % 173.57% 146.71% 133.15% 127.08% 121.30% 103.03% 100.00%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - 5,442 2,719 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 100.11% -
  Horiz. % 0.00% 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% 0.00% 61.54% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 161.54% 100.00%
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 476,779 402,982 365,753 349,057 333,201 282,999 274,683 9.62%
  YoY % 18.31% 10.18% 4.78% 4.76% 17.74% 3.03% -
  Horiz. % 173.57% 146.71% 133.15% 127.08% 121.30% 103.03% 100.00%
NOSH 299,861 277,918 272,950 272,701 273,116 272,115 271,964 1.64%
  YoY % 7.90% 1.82% 0.09% -0.15% 0.37% 0.06% -
  Horiz. % 110.26% 102.19% 100.36% 100.27% 100.42% 100.06% 100.00%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 9.73 % 10.07 % 6.81 % 5.32 % 6.62 % 7.36 % 3.98 % 16.05%
  YoY % -3.38% 47.87% 28.01% -19.64% -10.05% 84.92% -
  Horiz. % 244.47% 253.02% 171.11% 133.67% 166.33% 184.92% 100.00%
ROE 2.27 % 2.72 % 1.95 % 1.36 % 1.76 % 2.00 % 1.66 % 5.35%
  YoY % -16.54% 39.49% 43.38% -22.73% -12.00% 20.48% -
  Horiz. % 136.75% 163.86% 117.47% 81.93% 106.02% 120.48% 100.00%
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 37.10 43.05 47.91 42.16 43.13 40.58 38.56 -0.64%
  YoY % -13.82% -10.14% 13.64% -2.25% 6.28% 5.24% -
  Horiz. % 96.21% 111.64% 124.25% 109.34% 111.85% 105.24% 100.00%
EPS 3.61 3.94 2.61 1.74 2.15 2.08 1.68 13.58%
  YoY % -8.38% 50.96% 50.00% -19.07% 3.37% 23.81% -
  Horiz. % 214.88% 234.52% 155.36% 103.57% 127.98% 123.81% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 2.00 1.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 200.00% 100.00%
NAPS 1.5900 1.4500 1.3400 1.2800 1.2200 1.0400 1.0100 7.85%
  YoY % 9.66% 8.21% 4.69% 4.92% 17.31% 2.97% -
  Horiz. % 157.43% 143.56% 132.67% 126.73% 120.79% 102.97% 100.00%
Adjusted Per Share Value based on latest NOSH - 299,533
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 37.14 39.94 43.66 38.38 39.32 36.87 35.01 0.99%
  YoY % -7.01% -8.52% 13.76% -2.39% 6.64% 5.31% -
  Horiz. % 106.08% 114.08% 124.71% 109.63% 112.31% 105.31% 100.00%
EPS 3.61 3.66 2.38 1.58 1.96 1.89 1.53 15.37%
  YoY % -1.37% 53.78% 50.63% -19.39% 3.70% 23.53% -
  Horiz. % 235.95% 239.22% 155.56% 103.27% 128.10% 123.53% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 1.82 0.91 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 200.00% 100.00%
NAPS 1.5917 1.3454 1.2211 1.1653 1.1124 0.9448 0.9170 9.62%
  YoY % 18.31% 10.18% 4.79% 4.76% 17.74% 3.03% -
  Horiz. % 173.58% 146.72% 133.16% 127.08% 121.31% 103.03% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 1.6800 1.4700 1.4500 1.1300 1.3700 1.3600 1.0200 -
P/RPS 4.53 3.41 3.03 2.68 3.18 3.35 2.65 9.34%
  YoY % 32.84% 12.54% 13.06% -15.72% -5.07% 26.42% -
  Horiz. % 170.94% 128.68% 114.34% 101.13% 120.00% 126.42% 100.00%
P/EPS 46.54 37.31 55.56 64.94 63.72 65.38 60.71 -4.33%
  YoY % 24.74% -32.85% -14.44% 1.91% -2.54% 7.69% -
  Horiz. % 76.66% 61.46% 91.52% 106.97% 104.96% 107.69% 100.00%
EY 2.15 2.68 1.80 1.54 1.57 1.53 1.65 4.51%
  YoY % -19.78% 48.89% 16.88% -1.91% 2.61% -7.27% -
  Horiz. % 130.30% 162.42% 109.09% 93.33% 95.15% 92.73% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 1.47 0.98 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 50.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 150.00% 100.00%
P/NAPS 1.06 1.01 1.08 0.88 1.12 1.31 1.01 0.81%
  YoY % 4.95% -6.48% 22.73% -21.43% -14.50% 29.70% -
  Horiz. % 104.95% 100.00% 106.93% 87.13% 110.89% 129.70% 100.00%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 26/05/16 21/05/15 22/05/14 30/05/13 24/05/12 26/05/11 25/05/10 -
Price 1.6700 1.6400 1.4600 1.0500 1.2900 1.5500 1.0000 -
P/RPS 4.50 3.81 3.05 2.49 2.99 3.82 2.59 9.63%
  YoY % 18.11% 24.92% 22.49% -16.72% -21.73% 47.49% -
  Horiz. % 173.75% 147.10% 117.76% 96.14% 115.44% 147.49% 100.00%
P/EPS 46.26 41.62 55.94 60.34 60.00 74.52 59.52 -4.11%
  YoY % 11.15% -25.60% -7.29% 0.57% -19.48% 25.20% -
  Horiz. % 77.72% 69.93% 93.99% 101.38% 100.81% 125.20% 100.00%
EY 2.16 2.40 1.79 1.66 1.67 1.34 1.68 4.27%
  YoY % -10.00% 34.08% 7.83% -0.60% 24.63% -20.24% -
  Horiz. % 128.57% 142.86% 106.55% 98.81% 99.40% 79.76% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 1.29 1.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 29.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 129.00% 100.00%
P/NAPS 1.05 1.13 1.09 0.82 1.06 1.49 0.99 0.98%
  YoY % -7.08% 3.67% 32.93% -22.64% -28.86% 50.51% -
  Horiz. % 106.06% 114.14% 110.10% 82.83% 107.07% 150.51% 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.
 


 

384  386  457  749 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PERDANA-PR 0.0150.00 
 TIGER 0.11+0.02 
 SANICHI 0.05-0.01 
 TDM 0.305+0.03 
 PUC 0.05+0.015 
 HSI-C7K 0.265-0.01 
 ARMADA 0.46-0.015 
 RSAWIT 0.34+0.04 
 FGV 1.45+0.13 
 INSAS-WB 0.0050.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers