Highlights

[CHINWEL] YoY TTM Result on 2011-09-30 [#1]

Stock [CHINWEL]: CHIN WELL HOLDINGS BHD
Announcement Date 23-Nov-2011
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2012
Quarter 30-Sep-2011  [#1]
Profit Trend QoQ -     28.86%    YoY -     225.38%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 506,533 453,307 482,171 521,208 431,552 308,150 530,910 -0.78%
  YoY % 11.74% -5.99% -7.49% 20.78% 40.05% -41.96% -
  Horiz. % 95.41% 85.38% 90.82% 98.17% 81.29% 58.04% 100.00%
PBT 60,567 35,178 51,092 67,477 19,757 2,137 44,545 5.25%
  YoY % 72.17% -31.15% -24.28% 241.53% 824.52% -95.20% -
  Horiz. % 135.97% 78.97% 114.70% 151.48% 44.35% 4.80% 100.00%
Tax -9,597 -6,365 -7,289 -7,085 -4,281 -5,001 -14,647 -6.80%
  YoY % -50.78% 12.68% -2.88% -65.50% 14.40% 65.86% -
  Horiz. % 65.52% 43.46% 49.76% 48.37% 29.23% 34.14% 100.00%
NP 50,970 28,813 43,803 60,392 15,476 -2,864 29,898 9.29%
  YoY % 76.90% -34.22% -27.47% 290.23% 640.36% -109.58% -
  Horiz. % 170.48% 96.37% 146.51% 201.99% 51.76% -9.58% 100.00%
NP to SH 38,575 24,165 35,039 45,771 14,067 784 31,201 3.60%
  YoY % 59.63% -31.03% -23.45% 225.38% 1,694.26% -97.49% -
  Horiz. % 123.63% 77.45% 112.30% 146.70% 45.09% 2.51% 100.00%
Tax Rate 15.85 % 18.09 % 14.27 % 10.50 % 21.67 % 234.02 % 32.88 % -11.45%
  YoY % -12.38% 26.77% 35.90% -51.55% -90.74% 611.74% -
  Horiz. % 48.21% 55.02% 43.40% 31.93% 65.91% 711.74% 100.00%
Total Cost 455,563 424,494 438,368 460,816 416,076 311,014 501,012 -1.57%
  YoY % 7.32% -3.16% -4.87% 10.75% 33.78% -37.92% -
  Horiz. % 90.93% 84.73% 87.50% 91.98% 83.05% 62.08% 100.00%
Net Worth 384,740 357,434 341,396 310,442 275,687 274,925 277,703 5.58%
  YoY % 7.64% 4.70% 9.97% 12.61% 0.28% -1.00% -
  Horiz. % 138.54% 128.71% 122.94% 111.79% 99.27% 99.00% 100.00%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div 13,159 8,179 6,815 5,442 7,091 0 8,175 8.25%
  YoY % 60.88% 20.01% 25.24% -23.26% 0.00% 0.00% -
  Horiz. % 160.97% 100.06% 83.37% 66.57% 86.75% 0.00% 100.00%
Div Payout % 34.11 % 33.85 % 19.45 % 11.89 % 50.41 % - % 26.20 % 4.49%
  YoY % 0.77% 74.04% 63.58% -76.41% 0.00% 0.00% -
  Horiz. % 130.19% 129.20% 74.24% 45.38% 192.40% 0.00% 100.00%
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 384,740 357,434 341,396 310,442 275,687 274,925 277,703 5.58%
  YoY % 7.64% 4.70% 9.97% 12.61% 0.28% -1.00% -
  Horiz. % 138.54% 128.71% 122.94% 111.79% 99.27% 99.00% 100.00%
NOSH 272,865 272,850 273,116 272,317 272,958 272,203 272,258 0.04%
  YoY % 0.01% -0.10% 0.29% -0.23% 0.28% -0.02% -
  Horiz. % 100.22% 100.22% 100.32% 100.02% 100.26% 99.98% 100.00%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 10.06 % 6.36 % 9.08 % 11.59 % 3.59 % -0.93 % 5.63 % 10.15%
  YoY % 58.18% -29.96% -21.66% 222.84% 486.02% -116.52% -
  Horiz. % 178.69% 112.97% 161.28% 205.86% 63.77% -16.52% 100.00%
ROE 10.03 % 6.76 % 10.26 % 14.74 % 5.10 % 0.29 % 11.24 % -1.88%
  YoY % 48.37% -34.11% -30.39% 189.02% 1,658.62% -97.42% -
  Horiz. % 89.23% 60.14% 91.28% 131.14% 45.37% 2.58% 100.00%
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 185.63 166.14 176.54 191.40 158.10 113.21 195.00 -0.82%
  YoY % 11.73% -5.89% -7.76% 21.06% 39.65% -41.94% -
  Horiz. % 95.19% 85.20% 90.53% 98.15% 81.08% 58.06% 100.00%
EPS 14.14 8.86 12.83 16.81 5.15 0.29 11.46 3.56%
  YoY % 59.59% -30.94% -23.68% 226.41% 1,675.86% -97.47% -
  Horiz. % 123.39% 77.31% 111.95% 146.68% 44.94% 2.53% 100.00%
DPS 4.83 3.00 2.50 2.00 2.60 0.00 3.00 8.26%
  YoY % 61.00% 20.00% 25.00% -23.08% 0.00% 0.00% -
  Horiz. % 161.00% 100.00% 83.33% 66.67% 86.67% 0.00% 100.00%
NAPS 1.4100 1.3100 1.2500 1.1400 1.0100 1.0100 1.0200 5.54%
  YoY % 7.63% 4.80% 9.65% 12.87% 0.00% -0.98% -
  Horiz. % 138.24% 128.43% 122.55% 111.76% 99.02% 99.02% 100.00%
Adjusted Per Share Value based on latest NOSH - 299,533
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 169.11 151.34 160.97 174.01 144.07 102.88 177.25 -0.78%
  YoY % 11.74% -5.98% -7.49% 20.78% 40.04% -41.96% -
  Horiz. % 95.41% 85.38% 90.82% 98.17% 81.28% 58.04% 100.00%
EPS 12.88 8.07 11.70 15.28 4.70 0.26 10.42 3.59%
  YoY % 59.60% -31.03% -23.43% 225.11% 1,707.69% -97.50% -
  Horiz. % 123.61% 77.45% 112.28% 146.64% 45.11% 2.50% 100.00%
DPS 4.39 2.73 2.28 1.82 2.37 0.00 2.73 8.24%
  YoY % 60.81% 19.74% 25.27% -23.21% 0.00% 0.00% -
  Horiz. % 160.81% 100.00% 83.52% 66.67% 86.81% 0.00% 100.00%
NAPS 1.2845 1.1933 1.1398 1.0364 0.9204 0.9178 0.9271 5.58%
  YoY % 7.64% 4.69% 9.98% 12.60% 0.28% -1.00% -
  Horiz. % 138.55% 128.71% 122.94% 111.79% 99.28% 99.00% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 1.6000 1.2500 1.2800 1.3600 1.1000 1.0700 1.0500 -
P/RPS 0.86 0.75 0.73 0.71 0.70 0.95 0.54 8.06%
  YoY % 14.67% 2.74% 2.82% 1.43% -26.32% 75.93% -
  Horiz. % 159.26% 138.89% 135.19% 131.48% 129.63% 175.93% 100.00%
P/EPS 11.32 14.11 9.98 8.09 21.34 371.50 9.16 3.59%
  YoY % -19.77% 41.38% 23.36% -62.09% -94.26% 3,955.68% -
  Horiz. % 123.58% 154.04% 108.95% 88.32% 232.97% 4,055.68% 100.00%
EY 8.84 7.09 10.02 12.36 4.69 0.27 10.91 -3.44%
  YoY % 24.68% -29.24% -18.93% 163.54% 1,637.04% -97.53% -
  Horiz. % 81.03% 64.99% 91.84% 113.29% 42.99% 2.47% 100.00%
DY 3.02 2.40 1.95 1.47 2.36 0.00 2.86 0.91%
  YoY % 25.83% 23.08% 32.65% -37.71% 0.00% 0.00% -
  Horiz. % 105.59% 83.92% 68.18% 51.40% 82.52% 0.00% 100.00%
P/NAPS 1.13 0.95 1.02 1.19 1.09 1.06 1.03 1.56%
  YoY % 18.95% -6.86% -14.29% 9.17% 2.83% 2.91% -
  Horiz. % 109.71% 92.23% 99.03% 115.53% 105.83% 102.91% 100.00%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 20/11/14 21/11/13 22/11/12 23/11/11 23/11/10 25/11/09 21/11/08 -
Price 1.6600 1.3000 1.1900 1.4200 1.1700 0.9800 0.7500 -
P/RPS 0.89 0.78 0.67 0.74 0.74 0.87 0.38 15.23%
  YoY % 14.10% 16.42% -9.46% 0.00% -14.94% 128.95% -
  Horiz. % 234.21% 205.26% 176.32% 194.74% 194.74% 228.95% 100.00%
P/EPS 11.74 14.68 9.28 8.45 22.70 340.25 6.54 10.24%
  YoY % -20.03% 58.19% 9.82% -62.78% -93.33% 5,102.60% -
  Horiz. % 179.51% 224.46% 141.90% 129.20% 347.09% 5,202.60% 100.00%
EY 8.52 6.81 10.78 11.84 4.40 0.29 15.28 -9.27%
  YoY % 25.11% -36.83% -8.95% 169.09% 1,417.24% -98.10% -
  Horiz. % 55.76% 44.57% 70.55% 77.49% 28.80% 1.90% 100.00%
DY 2.91 2.31 2.10 1.41 2.22 0.00 4.00 -5.16%
  YoY % 25.97% 10.00% 48.94% -36.49% 0.00% 0.00% -
  Horiz. % 72.75% 57.75% 52.50% 35.25% 55.50% 0.00% 100.00%
P/NAPS 1.18 0.99 0.95 1.25 1.16 0.97 0.74 8.08%
  YoY % 19.19% 4.21% -24.00% 7.76% 19.59% 31.08% -
  Horiz. % 159.46% 133.78% 128.38% 168.92% 156.76% 131.08% 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.
 


 

359  242  497  874 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.0250.00 
 DGB 0.135+0.005 
 SUPERMX 1.61+0.09 
 XDL 0.165+0.005 
 HSI-C7K 0.285+0.01 
 XDL-WD 0.02+0.005 
 ALAM-WA 0.0650.00 
 EAH 0.0150.00 
 MYEG-C87 0.055+0.005 
 HSI-H8K 0.175-0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers