[CHINWEL] QoQ TTM Result on 31-Dec-2007 [#2]

Stock

[CHINWEL] CHIN WELL HOLDINGS BHD

Announcement Date

22-Feb-2008

Admission Sponsor

Sponsor

Financial Year

30-Jun-2008

Quarter

31-Dec-2007 [#2]

Profit Trend

QoQ- -20.31%

YoY- 21.68%

Quarter Report

CHINWEL's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
TTM Result
Revenue	530,910	499,598	471,729	445,996	416,579	389,795	353,188	31.12%
YoY %	6.27%	5.91%	5.77%	7.06%	6.87%	10.36%	-	-
Horiz. %	150.32%	141.45%	133.56%	126.28%	117.95%	110.36%	100.00%	-
PBT	44,545	34,928	15,965	13,266	17,232	18,337	16,518	93.39%
YoY %	27.53%	118.78%	20.35%	-23.02%	-6.03%	11.01%	-	-
Horiz. %	269.68%	211.45%	96.65%	80.31%	104.32%	111.01%	100.00%	-
Tax	-14,647	-12,033	-4,483	-5,933	-5,544	-4,814	-9,429	34.02%
YoY %	-21.72%	-168.41%	24.44%	-7.02%	-15.16%	48.94%	-	-
Horiz. %	155.34%	127.62%	47.54%	62.92%	58.80%	51.06%	100.00%	-
NP	29,898	22,895	11,482	7,333	11,688	13,523	7,089	160.35%
YoY %	30.59%	99.40%	56.58%	-37.26%	-13.57%	90.76%	-	-
Horiz. %	421.75%	322.97%	161.97%	103.44%	164.88%	190.76%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	31,201	27,348	17,792	14,000	17,569	17,671	11,754	91.37%
YoY %	14.09%	53.71%	27.09%	-20.31%	-0.58%	50.34%	-	-
Horiz. %	265.45%	232.67%	151.37%	119.11%	149.47%	150.34%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	32.88%	34.45%	28.08%	44.72%	32.17%	26.25%	57.08%	-
YoY %	-4.56%	22.69%	-37.21%	39.01%	22.55%	-54.01%	-	-
Horiz. %	57.60%	60.35%	49.19%	78.35%	56.36%	45.99%	100.00%	-
Total Cost	501,012	476,703	460,247	438,663	404,891	376,272	346,099	27.88%
YoY %	5.10%	3.58%	4.92%	8.34%	7.61%	8.72%	-	-
Horiz. %	144.76%	137.74%	132.98%	126.74%	116.99%	108.72%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	277,703	264,329	250,349	254,399	253,923	251,308	251,353	6.85%
YoY %	5.06%	5.58%	-1.59%	0.19%	1.04%	-0.02%	-	-
Horiz. %	110.48%	105.16%	99.60%	101.21%	101.02%	99.98%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Dividend
Div	8,175	8,175	8,194	8,194	8,194	8,194	8,155	0.16%
YoY %	0.00%	-0.23%	0.00%	0.00%	0.00%	0.48%	-	-
Horiz. %	100.25%	100.25%	100.48%	100.48%	100.48%	100.48%	100.00%	-
Div Payout %	26.20%	29.89%	46.06%	58.53%	46.64%	46.37%	69.39%	-
YoY %	-12.35%	-35.11%	-21.31%	25.49%	0.58%	-33.17%	-	-
Horiz. %	37.76%	43.08%	66.38%	84.35%	67.21%	66.83%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Equity
Net Worth	277,703	264,329	250,349	254,399	253,923	251,308	251,353	6.85%
YoY %	5.06%	5.58%	-1.59%	0.19%	1.04%	-0.02%	-	-
Horiz. %	110.48%	105.16%	99.60%	101.21%	101.02%	99.98%	100.00%	-
NOSH	272,258	272,505	272,119	270,638	273,035	273,161	273,209	-0.23%
YoY %	-0.09%	0.14%	0.55%	-0.88%	-0.05%	-0.02%	-	-
Horiz. %	99.65%	99.74%	99.60%	99.06%	99.94%	99.98%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Ratio Analysis
NP Margin	5.63%	4.58%	2.43%	1.64%	2.81%	3.47%	2.01%	-
YoY %	22.93%	88.48%	48.17%	-41.64%	-19.02%	72.64%	-	-
Horiz. %	280.10%	227.86%	120.90%	81.59%	139.80%	172.64%	100.00%	-
ROE	11.24%	10.35%	7.11%	5.50%	6.92%	7.03%	4.68%	-
YoY %	8.60%	45.57%	29.27%	-20.52%	-1.56%	50.21%	-	-
Horiz. %	240.17%	221.15%	151.92%	117.52%	147.86%	150.21%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Per Share
RPS	195.00	183.34	173.35	164.79	152.57	142.70	129.27	31.43%
YoY %	6.36%	5.76%	5.19%	8.01%	6.92%	10.39%	-	-
Horiz. %	150.85%	141.83%	134.10%	127.48%	118.02%	110.39%	100.00%	-
EPS	11.46	10.04	6.54	5.17	6.43	6.47	4.30	91.88%
YoY %	14.14%	53.52%	26.50%	-19.60%	-0.62%	50.47%	-	-
Horiz. %	266.51%	233.49%	152.09%	120.23%	149.53%	150.47%	100.00%	-
DPS	3.00	3.00	3.00	3.00	3.00	3.00	3.00	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-
NAPS	1.02	0.97	0.92	0.94	0.93	0.92	0.92	7.10%
YoY %	5.15%	5.43%	-2.13%	1.08%	1.09%	0.00%	-	-
Horiz. %	110.87%	105.43%	100.00%	102.17%	101.09%	100.00%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Adjusted Per Share Value based on latest NOSH - 270,638
RPS	177.25	166.79	157.49	148.90	139.08	130.13	117.91	31.12%
YoY %	6.27%	5.91%	5.77%	7.06%	6.88%	10.36%	-	-
Horiz. %	150.33%	141.46%	133.57%	126.28%	117.95%	110.36%	100.00%	-
EPS	10.42	9.13	5.94	4.67	5.87	5.90	3.92	91.54%
YoY %	14.13%	53.70%	27.19%	-20.44%	-0.51%	50.51%	-	-
Horiz. %	265.82%	232.91%	151.53%	119.13%	149.74%	150.51%	100.00%	-
DPS	2.73	2.73	2.74	2.74	2.74	2.74	2.72	0.24%
YoY %	0.00%	-0.36%	0.00%	0.00%	0.00%	0.74%	-	-
Horiz. %	100.37%	100.37%	100.74%	100.74%	100.74%	100.74%	100.00%	-
NAPS	0.9271	0.8825	0.8358	0.8493	0.8477	0.839	0.8391	6.85%
YoY %	5.05%	5.59%	-1.59%	0.19%	1.04%	-0.01%	-	-
Horiz. %	110.49%	105.17%	99.61%	101.22%	101.02%	99.99%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/08	30/06/08	31/03/08	31/12/07	28/09/07	29/06/07	30/03/07	-
Price	1.05	1.08	1.04	1.11	1.04	1.60	1.42	-
P/RPS	0.54	0.59	0.60	0.67	0.68	1.12	1.10	-37.68%
YoY %	-8.47%	-1.67%	-10.45%	-1.47%	-39.29%	1.82%	-	-
Horiz. %	49.09%	53.64%	54.55%	60.91%	61.82%	101.82%	100.00%	-
P/EPS	9.16	10.76	15.91	21.46	16.16	24.73	33.01	-57.35%
YoY %	-14.87%	-32.37%	-25.86%	32.80%	-34.65%	-25.08%	-	-
Horiz. %	27.75%	32.60%	48.20%	65.01%	48.95%	74.92%	100.00%	-
EY	10.91	9.29	6.29	4.66	6.19	4.04	3.03	134.37%
YoY %	17.44%	47.69%	34.98%	-24.72%	53.22%	33.33%	-	-
Horiz. %	360.07%	306.60%	207.59%	153.80%	204.29%	133.33%	100.00%	-
DY	2.86	2.78	2.88	2.70	2.88	1.87	2.11	22.40%
YoY %	2.88%	-3.47%	6.67%	-6.25%	54.01%	-11.37%	-	-
Horiz. %	135.55%	131.75%	136.49%	127.96%	136.49%	88.63%	100.00%	-
P/NAPS	1.03	1.11	1.13	1.18	1.12	1.74	1.54	-23.46%
YoY %	-7.21%	-1.77%	-4.24%	5.36%	-35.63%	12.99%	-	-
Horiz. %	66.88%	72.08%	73.38%	76.62%	72.73%	112.99%	100.00%	-

	30/09/08	30/06/08	31/03/08	31/12/07	30/09/07	30/06/07	31/03/07	CAGR
Price Multiplier on Announcement Date
Date	21/11/08	22/08/08	22/05/08	22/02/08	22/11/07	22/08/07	23/05/07	-
Price	0.75	1.05	1.01	1.01	1.17	1.27	1.56	-
P/RPS	0.38	0.57	0.58	0.61	0.77	0.89	1.21	-53.69%
YoY %	-33.33%	-1.72%	-4.92%	-20.78%	-13.48%	-26.45%	-	-
Horiz. %	31.40%	47.11%	47.93%	50.41%	63.64%	73.55%	100.00%	-
P/EPS	6.54	10.46	15.45	19.52	18.18	19.63	36.26	-67.97%
YoY %	-37.48%	-32.30%	-20.85%	7.37%	-7.39%	-45.86%	-	-
Horiz. %	18.04%	28.85%	42.61%	53.83%	50.14%	54.14%	100.00%	-
EY	15.28	9.56	6.47	5.12	5.50	5.09	2.76	211.97%
YoY %	59.83%	47.76%	26.37%	-6.91%	8.06%	84.42%	-	-
Horiz. %	553.62%	346.38%	234.42%	185.51%	199.28%	184.42%	100.00%	-
DY	4.00	2.86	2.97	2.97	2.56	2.36	1.92	62.90%
YoY %	39.86%	-3.70%	0.00%	16.02%	8.47%	22.92%	-	-
Horiz. %	208.33%	148.96%	154.69%	154.69%	133.33%	122.92%	100.00%	-
P/NAPS	0.74	1.08	1.10	1.07	1.26	1.38	1.70	-42.47%
YoY %	-31.48%	-1.82%	2.80%	-15.08%	-8.70%	-18.82%	-	-
Horiz. %	43.53%	63.53%	64.71%	62.94%	74.12%	81.18%	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