[CHINWEL] QoQ TTM Result on 30-Sep-2010 [#1]

Stock

[CHINWEL] CHIN WELL HOLDINGS BHD

Announcement Date

23-Nov-2010

Admission Sponsor

Sponsor

Financial Year

30-Jun-2011

Quarter

30-Sep-2010 [#1]

Profit Trend

QoQ- 0.91%

YoY- 1694.26%

Quarter Report

CHINWEL's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
TTM Result
Revenue	501,582	471,985	466,416	431,552	404,033	358,185	313,458	36.92%
YoY %	6.27%	1.19%	8.08%	6.81%	12.80%	14.27%	-	-
Horiz. %	160.02%	150.57%	148.80%	137.67%	128.90%	114.27%	100.00%	-
PBT	51,060	34,803	31,846	19,757	18,946	25,373	28,939	46.16%
YoY %	46.71%	9.29%	61.19%	4.28%	-25.33%	-12.32%	-	-
Horiz. %	176.44%	120.26%	110.05%	68.27%	65.47%	87.68%	100.00%	-
Tax	-6,803	-4,131	-5,135	-4,281	-4,979	-7,192	-8,553	-14.18%
YoY %	-64.68%	19.55%	-19.95%	14.02%	30.77%	15.91%	-	-
Horiz. %	79.54%	48.30%	60.04%	50.05%	58.21%	84.09%	100.00%	-
NP	44,257	30,672	26,711	15,476	13,967	18,181	20,386	67.89%
YoY %	44.29%	14.83%	72.60%	10.80%	-23.18%	-10.82%	-	-
Horiz. %	217.10%	150.46%	131.03%	75.91%	68.51%	89.18%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	35,520	22,476	21,385	14,067	13,940	19,201	21,266	40.90%
YoY %	58.04%	5.10%	52.02%	0.91%	-27.40%	-9.71%	-	-
Horiz. %	167.03%	105.69%	100.56%	66.15%	65.55%	90.29%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	13.32%	11.87%	16.12%	21.67%	26.28%	28.35%	29.56%	-
YoY %	12.22%	-26.36%	-25.61%	-17.54%	-7.30%	-4.09%	-	-
Horiz. %	45.06%	40.16%	54.53%	73.31%	88.90%	95.91%	100.00%	-
Total Cost	457,325	441,313	439,705	416,076	390,066	340,004	293,072	34.64%
YoY %	3.63%	0.37%	5.68%	6.67%	14.72%	16.01%	-	-
Horiz. %	156.05%	150.58%	150.03%	141.97%	133.10%	116.01%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	291,585	282,999	286,159	275,687	236,666	274,683	276,511	3.61%
YoY %	3.03%	-1.10%	3.80%	16.49%	-13.84%	-0.66%	-	-
Horiz. %	105.45%	102.35%	103.49%	99.70%	85.59%	99.34%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Dividend
Div	8,171	8,171	5,449	7,091	4,362	4,362	1,642	192.33%
YoY %	0.00%	49.95%	-23.16%	62.56%	0.00%	165.65%	-	-
Horiz. %	497.62%	497.62%	331.85%	431.85%	265.65%	265.65%	100.00%	-
Div Payout %	23.01%	36.36%	25.48%	50.41%	31.29%	22.72%	7.72%	-
YoY %	-36.72%	42.70%	-49.45%	61.11%	37.72%	194.30%	-	-
Horiz. %	298.06%	470.98%	330.05%	652.98%	405.31%	294.30%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Equity
Net Worth	291,585	282,999	286,159	275,687	236,666	274,683	276,511	3.61%
YoY %	3.03%	-1.10%	3.80%	16.49%	-13.84%	-0.66%	-	-
Horiz. %	105.45%	102.35%	103.49%	99.70%	85.59%	99.34%	100.00%	-
NOSH	272,510	272,115	272,533	272,958	236,666	271,964	273,773	-0.30%
YoY %	0.15%	-0.15%	-0.16%	15.33%	-12.98%	-0.66%	-	-
Horiz. %	99.54%	99.39%	99.55%	99.70%	86.45%	99.34%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Ratio Analysis
NP Margin	8.82%	6.50%	5.73%	3.59%	3.46%	5.08%	6.50%	-
YoY %	35.69%	13.44%	59.61%	3.76%	-31.89%	-21.85%	-	-
Horiz. %	135.69%	100.00%	88.15%	55.23%	53.23%	78.15%	100.00%	-
ROE	12.18%	7.94%	7.47%	5.10%	5.89%	6.99%	7.69%	-
YoY %	53.40%	6.29%	46.47%	-13.41%	-15.74%	-9.10%	-	-
Horiz. %	158.39%	103.25%	97.14%	66.32%	76.59%	90.90%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Per Share
RPS	184.06	173.45	171.14	158.10	170.72	131.70	114.50	37.34%
YoY %	6.12%	1.35%	8.25%	-7.39%	29.63%	15.02%	-	-
Horiz. %	160.75%	151.48%	149.47%	138.08%	149.10%	115.02%	100.00%	-
EPS	13.03	8.26	7.85	5.15	5.89	7.06	7.77	41.28%
YoY %	57.75%	5.22%	52.43%	-12.56%	-16.57%	-9.14%	-	-
Horiz. %	167.70%	106.31%	101.03%	66.28%	75.80%	90.86%	100.00%	-
DPS	3.00	3.00	2.00	2.60	1.84	1.60	0.60	193.26%
YoY %	0.00%	50.00%	-23.08%	41.30%	15.00%	166.67%	-	-
Horiz. %	500.00%	500.00%	333.33%	433.33%	306.67%	266.67%	100.00%	-
NAPS	1.07	1.04	1.05	1.01	1.00	1.01	1.01	3.93%
YoY %	2.88%	-0.95%	3.96%	1.00%	-0.99%	0.00%	-	-
Horiz. %	105.94%	102.97%	103.96%	100.00%	99.01%	100.00%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Adjusted Per Share Value based on latest NOSH - 272,958
RPS	167.45	157.57	155.71	144.07	134.89	119.58	104.65	36.92%
YoY %	6.27%	1.19%	8.08%	6.81%	12.80%	14.27%	-	-
Horiz. %	160.01%	150.57%	148.79%	137.67%	128.90%	114.27%	100.00%	-
EPS	11.86	7.50	7.14	4.70	4.65	6.41	7.10	40.91%
YoY %	58.13%	5.04%	51.91%	1.08%	-27.46%	-9.72%	-	-
Horiz. %	167.04%	105.63%	100.56%	66.20%	65.49%	90.28%	100.00%	-
DPS	2.73	2.73	1.82	2.37	1.46	1.46	0.55	191.83%
YoY %	0.00%	50.00%	-23.21%	62.33%	0.00%	165.45%	-	-
Horiz. %	496.36%	496.36%	330.91%	430.91%	265.45%	265.45%	100.00%	-
NAPS	0.9735	0.9448	0.9554	0.9204	0.7901	0.917	0.9231	3.61%
YoY %	3.04%	-1.11%	3.80%	16.49%	-13.84%	-0.66%	-	-
Horiz. %	105.46%	102.35%	103.50%	99.71%	85.59%	99.34%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/11	31/03/11	30/12/10	30/09/10	30/06/10	31/03/10	31/12/09	-
Price	1.51	1.36	1.19	1.10	1.05	1.02	1.01	-
P/RPS	0.82	0.78	0.70	0.70	0.62	0.77	0.88	-4.61%
YoY %	5.13%	11.43%	0.00%	12.90%	-19.48%	-12.50%	-	-
Horiz. %	93.18%	88.64%	79.55%	79.55%	70.45%	87.50%	100.00%	-
P/EPS	11.58	16.47	15.17	21.34	17.83	14.45	13.00	-7.44%
YoY %	-29.69%	8.57%	-28.91%	19.69%	23.39%	11.15%	-	-
Horiz. %	89.08%	126.69%	116.69%	164.15%	137.15%	111.15%	100.00%	-
EY	8.63	6.07	6.59	4.69	5.61	6.92	7.69	8.01%
YoY %	42.17%	-7.89%	40.51%	-16.40%	-18.93%	-10.01%	-	-
Horiz. %	112.22%	78.93%	85.70%	60.99%	72.95%	89.99%	100.00%	-
DY	1.99	2.21	1.68	2.36	1.76	1.57	0.59	125.40%
YoY %	-9.95%	31.55%	-28.81%	34.09%	12.10%	166.10%	-	-
Horiz. %	337.29%	374.58%	284.75%	400.00%	298.31%	266.10%	100.00%	-
P/NAPS	1.41	1.31	1.13	1.09	1.05	1.01	1.00	25.82%
YoY %	7.63%	15.93%	3.67%	3.81%	3.96%	1.00%	-	-
Horiz. %	141.00%	131.00%	113.00%	109.00%	105.00%	101.00%	100.00%	-

	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	31/12/09	CAGR
Price Multiplier on Announcement Date
Date	24/08/11	26/05/11	25/02/11	23/11/10	25/08/10	25/05/10	23/02/10	-
Price	1.36	1.55	1.38	1.17	1.12	1.00	1.12	-
P/RPS	0.74	0.89	0.81	0.74	0.66	0.76	0.98	-17.12%
YoY %	-16.85%	9.88%	9.46%	12.12%	-13.16%	-22.45%	-	-
Horiz. %	75.51%	90.82%	82.65%	75.51%	67.35%	77.55%	100.00%	-
P/EPS	10.43	18.77	17.59	22.70	19.01	14.16	14.42	-19.47%
YoY %	-44.43%	6.71%	-22.51%	19.41%	34.25%	-1.80%	-	-
Horiz. %	72.33%	130.17%	121.98%	157.42%	131.83%	98.20%	100.00%	-
EY	9.58	5.33	5.69	4.40	5.26	7.06	6.94	24.04%
YoY %	79.74%	-6.33%	29.32%	-16.35%	-25.50%	1.73%	-	-
Horiz. %	138.04%	76.80%	81.99%	63.40%	75.79%	101.73%	100.00%	-
DY	2.21	1.94	1.45	2.22	1.65	1.60	0.54	156.51%
YoY %	13.92%	33.79%	-34.68%	34.55%	3.12%	196.30%	-	-
Horiz. %	409.26%	359.26%	268.52%	411.11%	305.56%	296.30%	100.00%	-
P/NAPS	1.27	1.49	1.31	1.16	1.12	0.99	1.11	9.41%
YoY %	-14.77%	13.74%	12.93%	3.57%	13.13%	-10.81%	-	-
Horiz. %	114.41%	134.23%	118.02%	104.50%	100.90%	89.19%	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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions

Be the first to like this. Showing 0 of 0 comments

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos