[CHINWEL] YoY Quarter Result on 30-Jun-2011 [#4]

Stock

[CHINWEL] CHIN WELL HOLDINGS BHD

Announcement Date

24-Aug-2011

Admission Sponsor

Sponsor

Financial Year

30-Jun-2011

Quarter

30-Jun-2011 [#4]

Profit Trend

QoQ- 131.25%

YoY- 28986.67%

Quarter Report

CHINWEL's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Quarter Result
Revenue	128,387	121,044	118,370	148,884	119,287	73,439	142,979	-1.77%
YoY %	6.07%	2.26%	-20.50%	24.81%	62.43%	-48.64%	-	-
Horiz. %	89.79%	84.66%	82.79%	104.13%	83.43%	51.36%	100.00%	-
PBT	23,793	11,325	10,855	17,065	808	7,235	17,283	5.46%
YoY %	110.09%	4.33%	-36.39%	2,012.00%	-88.83%	-58.14%	-	-
Horiz. %	137.67%	65.53%	62.81%	98.74%	4.68%	41.86%	100.00%	-
Tax	-3,722	-1,752	-1,485	-2,491	181	-2,032	-4,415	-2.80%
YoY %	-112.44%	-17.98%	40.39%	-1,476.24%	108.91%	53.98%	-	-
Horiz. %	84.30%	39.68%	33.64%	56.42%	-4.10%	46.02%	100.00%	-
NP	20,071	9,573	9,370	14,574	989	5,203	12,868	7.68%
YoY %	109.66%	2.17%	-35.71%	1,373.61%	-80.99%	-59.57%	-	-
Horiz. %	155.98%	74.39%	72.82%	113.26%	7.69%	40.43%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	15,471	7,909	8,431	13,089	45	5,306	13,271	2.58%
YoY %	95.61%	-6.19%	-35.59%	28,986.67%	-99.15%	-60.02%	-	-
Horiz. %	116.58%	59.60%	63.53%	98.63%	0.34%	39.98%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	15.64%	15.47%	13.68%	14.60%	-22.40%	28.09%	25.55%	-
YoY %	1.10%	13.08%	-6.30%	165.18%	-179.74%	9.94%	-	-
Horiz. %	61.21%	60.55%	53.54%	57.14%	-87.67%	109.94%	100.00%	-
Total Cost	108,316	111,471	109,000	134,310	118,298	68,236	130,111	-3.00%
YoY %	-2.83%	2.27%	-18.84%	13.54%	73.37%	-47.56%	-	-
Horiz. %	83.25%	85.67%	83.77%	103.23%	90.92%	52.44%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	272,423	354,437	341,059	291,585	236,666	269,381	264,329	0.50%
YoY %	-23.14%	3.92%	16.97%	23.21%	-12.14%	1.91%	-	-
Horiz. %	103.06%	134.09%	129.03%	110.31%	89.53%	101.91%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Dividend
Div	7,709	5,452	4,092	-	-	-	8,175	-0.97%
YoY %	41.40%	33.24%	0.00%	-	-	-	-	-
Horiz. %	94.30%	66.69%	50.06%	-	-	-	100.00%	-
Div Payout %	49.83%	68.95%	48.54%	-	-	-	61.60%	-
YoY %	-27.73%	42.05%	0.00%	-	-	-	-	-
Horiz. %	80.89%	111.93%	78.80%	-	-	-	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Equity
Net Worth	272,423	354,437	341,059	291,585	236,666	269,381	264,329	0.50%
YoY %	-23.14%	3.92%	16.97%	23.21%	-12.14%	1.91%	-	-
Horiz. %	103.06%	134.09%	129.03%	110.31%	89.53%	101.91%	100.00%	-
NOSH	272,423	272,644	272,847	272,510	236,666	272,102	272,505	-0.00%
YoY %	-0.08%	-0.07%	0.12%	15.15%	-13.02%	-0.15%	-	-
Horiz. %	99.97%	100.05%	100.13%	100.00%	86.85%	99.85%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Ratio Analysis
NP Margin	15.63%	7.91%	7.92%	9.79%	0.83%	7.08%	9.00%	-
YoY %	97.60%	-0.13%	-19.10%	1,079.52%	-88.28%	-21.33%	-	-
Horiz. %	173.67%	87.89%	88.00%	108.78%	9.22%	78.67%	100.00%	-
ROE	5.68%	2.23%	2.47%	4.49%	0.02%	1.97%	5.02%	-
YoY %	154.71%	-9.72%	-44.99%	22,350.00%	-98.98%	-60.76%	-	-
Horiz. %	113.15%	44.42%	49.20%	89.44%	0.40%	39.24%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Per Share
RPS	47.13	44.40	43.38	54.63	50.40	26.99	52.47	-1.77%
YoY %	6.15%	2.35%	-20.59%	8.39%	86.74%	-48.56%	-	-
Horiz. %	89.82%	84.62%	82.68%	104.12%	96.05%	51.44%	100.00%	-
EPS	5.68	2.90	3.09	4.80	0.02	1.95	4.87	2.59%
YoY %	95.86%	-6.15%	-35.62%	23,900.00%	-98.97%	-59.96%	-	-
Horiz. %	116.63%	59.55%	63.45%	98.56%	0.41%	40.04%	100.00%	-
DPS	2.83	2.00	1.50	0.00	0.00	0.00	3.00	-0.96%
YoY %	41.50%	33.33%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	94.33%	66.67%	50.00%	0.00%	0.00%	0.00%	100.00%	-
NAPS	1.00	1.30	1.25	1.07	1.00	0.99	0.97	0.50%
YoY %	-23.08%	4.00%	16.82%	7.00%	1.01%	2.06%	-	-
Horiz. %	103.09%	134.02%	128.87%	110.31%	103.09%	102.06%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Adjusted Per Share Value based on latest NOSH - 272,510
RPS	42.86	40.41	39.52	49.71	39.82	24.52	47.73	-1.77%
YoY %	6.06%	2.25%	-20.50%	24.84%	62.40%	-48.63%	-	-
Horiz. %	89.80%	84.66%	82.80%	104.15%	83.43%	51.37%	100.00%	-
EPS	5.17	2.64	2.81	4.37	0.02	1.77	4.43	2.60%
YoY %	95.83%	-6.05%	-35.70%	21,750.00%	-98.87%	-60.05%	-	-
Horiz. %	116.70%	59.59%	63.43%	98.65%	0.45%	39.95%	100.00%	-
DPS	2.57	1.82	1.37	0.00	0.00	0.00	2.73	-1.00%
YoY %	41.21%	32.85%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	94.14%	66.67%	50.18%	0.00%	0.00%	0.00%	100.00%	-
NAPS	0.9095	1.1833	1.1386	0.9735	0.7901	0.8993	0.8825	0.50%
YoY %	-23.14%	3.93%	16.96%	23.21%	-12.14%	1.90%	-	-
Horiz. %	103.06%	134.08%	129.02%	110.31%	89.53%	101.90%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/14	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	-
Price	1.34	1.07	1.35	1.51	1.05	1.17	1.08	-
P/RPS	2.84	2.41	3.11	2.76	2.08	4.34	2.06	5.49%
YoY %	17.84%	-22.51%	12.68%	32.69%	-52.07%	110.68%	-	-
Horiz. %	137.86%	116.99%	150.97%	133.98%	100.97%	210.68%	100.00%	-
P/EPS	23.60	36.89	43.69	31.44	5,522.22	60.00	22.18	1.03%
YoY %	-36.03%	-15.56%	38.96%	-99.43%	9,103.70%	170.51%	-	-
Horiz. %	106.40%	166.32%	196.98%	141.75%	24,897.29%	270.51%	100.00%	-
EY	4.24	2.71	2.29	3.18	0.02	1.67	4.51	-1.02%
YoY %	56.46%	18.34%	-27.99%	15,800.00%	-98.80%	-62.97%	-	-
Horiz. %	94.01%	60.09%	50.78%	70.51%	0.44%	37.03%	100.00%	-
DY	2.11	1.87	1.11	0.00	0.00	0.00	2.78	-4.49%
YoY %	12.83%	68.47%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	75.90%	67.27%	39.93%	0.00%	0.00%	0.00%	100.00%	-
P/NAPS	1.34	0.82	1.08	1.41	1.05	1.18	1.11	3.18%
YoY %	63.41%	-24.07%	-23.40%	34.29%	-11.02%	6.31%	-	-
Horiz. %	120.72%	73.87%	97.30%	127.03%	94.59%	106.31%	100.00%	-

	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	CAGR
Price Multiplier on Announcement Date
Date	21/08/14	22/08/13	28/08/12	24/08/11	25/08/10	26/08/09	22/08/08	-
Price	1.55	1.24	1.25	1.36	1.12	1.11	1.05	-
P/RPS	3.29	2.79	2.88	2.49	2.22	4.11	2.00	8.64%
YoY %	17.92%	-3.12%	15.66%	12.16%	-45.99%	105.50%	-	-
Horiz. %	164.50%	139.50%	144.00%	124.50%	111.00%	205.50%	100.00%	-
P/EPS	27.29	42.75	40.45	28.31	5,890.37	56.92	21.56	4.00%
YoY %	-36.16%	5.69%	42.88%	-99.52%	10,248.51%	164.01%	-	-
Horiz. %	126.58%	198.28%	187.62%	131.31%	27,320.83%	264.01%	100.00%	-
EY	3.66	2.34	2.47	3.53	0.02	1.76	4.64	-3.87%
YoY %	56.41%	-5.26%	-30.03%	17,550.00%	-98.86%	-62.07%	-	-
Horiz. %	78.88%	50.43%	53.23%	76.08%	0.43%	37.93%	100.00%	-
DY	1.83	1.61	1.20	0.00	0.00	0.00	2.86	-7.16%
YoY %	13.66%	34.17%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	63.99%	56.29%	41.96%	0.00%	0.00%	0.00%	100.00%	-
P/NAPS	1.55	0.95	1.00	1.27	1.12	1.12	1.08	6.20%
YoY %	63.16%	-5.00%	-21.26%	13.39%	0.00%	3.70%	-	-
Horiz. %	143.52%	87.96%	92.59%	117.59%	103.70%	103.70%	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