[CHINWEL] YoY TTM Result on 30-Jun-2009 [#4]

Stock

[CHINWEL] CHIN WELL HOLDINGS BHD

Announcement Date

26-Aug-2009

Admission Sponsor

Sponsor

Financial Year

30-Jun-2009

Quarter

30-Jun-2009 [#4]

Profit Trend

QoQ- -73.99%

YoY- -89.76%

Quarter Report

CHINWEL's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
TTM Result
Revenue	501,581	501,582	404,033	367,818	499,598	389,795	303,533	8.72%
YoY %	-0.00%	24.14%	9.85%	-26.38%	28.17%	28.42%	-	-
Horiz. %	165.25%	165.25%	133.11%	121.18%	164.59%	128.42%	100.00%	-
PBT	70,455	51,060	18,946	8,558	34,928	18,337	21,561	21.79%
YoY %	37.98%	169.50%	121.38%	-75.50%	90.48%	-14.95%	-	-
Horiz. %	326.77%	236.82%	87.87%	39.69%	162.00%	85.05%	100.00%	-
Tax	-7,886	-6,803	-4,979	-8,124	-12,033	-4,814	-8,297	-0.84%
YoY %	-15.92%	-36.63%	38.71%	32.49%	-149.96%	41.98%	-	-
Horiz. %	95.05%	81.99%	60.01%	97.91%	145.03%	58.02%	100.00%	-
NP	62,569	44,257	13,967	434	22,895	13,523	13,264	29.47%
YoY %	41.38%	216.87%	3,118.20%	-98.10%	69.30%	1.95%	-	-
Horiz. %	471.72%	333.66%	105.30%	3.27%	172.61%	101.95%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	47,635	35,520	13,940	2,800	27,348	17,671	16,279	19.57%
YoY %	34.11%	154.81%	397.86%	-89.76%	54.76%	8.55%	-	-
Horiz. %	292.62%	218.20%	85.63%	17.20%	168.00%	108.55%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	11.19%	13.32%	26.28%	94.93%	34.45%	26.25%	38.48%	-
YoY %	-15.99%	-49.32%	-72.32%	175.56%	31.24%	-31.78%	-	-
Horiz. %	29.08%	34.62%	68.30%	246.70%	89.53%	68.22%	100.00%	-
Total Cost	439,012	457,325	390,066	367,384	476,703	376,272	290,269	7.13%
YoY %	-4.00%	17.24%	6.17%	-22.93%	26.69%	29.63%	-	-
Horiz. %	151.24%	157.55%	134.38%	126.57%	164.23%	129.63%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	341,059	291,585	236,666	269,381	264,329	251,308	244,666	5.68%
YoY %	16.97%	23.21%	-12.14%	1.91%	5.18%	2.71%	-	-
Horiz. %	139.40%	119.18%	96.73%	110.10%	108.04%	102.71%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Dividend
Div	6,815	8,171	4,362	-	8,175	8,194	8,155	-2.94%
YoY %	-16.60%	87.32%	0.00%	-	-0.23%	0.48%	-	-
Horiz. %	83.57%	100.20%	53.49%	-	100.25%	100.48%	100.00%	-
Div Payout %	14.31%	23.01%	31.29%	-	29.89%	46.37%	50.10%	-
YoY %	-37.81%	-26.46%	0.00%	-	-35.54%	-7.45%	-	-
Horiz. %	28.56%	45.93%	62.46%	-	59.66%	92.55%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Equity
Net Worth	341,059	291,585	236,666	269,381	264,329	251,308	244,666	5.68%
YoY %	16.97%	23.21%	-12.14%	1.91%	5.18%	2.71%	-	-
Horiz. %	139.40%	119.18%	96.73%	110.10%	108.04%	102.71%	100.00%	-
NOSH	272,847	272,510	236,666	272,102	272,505	273,161	271,851	0.06%
YoY %	0.12%	15.15%	-13.02%	-0.15%	-0.24%	0.48%	-	-
Horiz. %	100.37%	100.24%	87.06%	100.09%	100.24%	100.48%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Ratio Analysis
NP Margin	12.47%	8.82%	3.46%	0.12%	4.58%	3.47%	4.37%	-
YoY %	41.38%	154.91%	2,783.33%	-97.38%	31.99%	-20.59%	-	-
Horiz. %	285.35%	201.83%	79.18%	2.75%	104.81%	79.41%	100.00%	-
ROE	13.97%	12.18%	5.89%	1.04%	10.35%	7.03%	6.65%	-
YoY %	14.70%	106.79%	466.35%	-89.95%	47.23%	5.71%	-	-
Horiz. %	210.08%	183.16%	88.57%	15.64%	155.64%	105.71%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Per Share
RPS	183.83	184.06	170.72	135.18	183.34	142.70	111.65	8.65%
YoY %	-0.12%	7.81%	26.29%	-26.27%	28.48%	27.81%	-	-
Horiz. %	164.65%	164.85%	152.91%	121.07%	164.21%	127.81%	100.00%	-
EPS	17.46	13.03	5.89	1.03	10.04	6.47	5.99	19.49%
YoY %	34.00%	121.22%	471.84%	-89.74%	55.18%	8.01%	-	-
Horiz. %	291.49%	217.53%	98.33%	17.20%	167.61%	108.01%	100.00%	-
DPS	2.50	3.00	1.84	0.00	3.00	3.00	3.00	-2.99%
YoY %	-16.67%	63.04%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	83.33%	100.00%	61.33%	0.00%	100.00%	100.00%	100.00%	-
NAPS	1.25	1.07	1.00	0.99	0.97	0.92	0.90	5.62%
YoY %	16.82%	7.00%	1.01%	2.06%	5.43%	2.22%	-	-
Horiz. %	138.89%	118.89%	111.11%	110.00%	107.78%	102.22%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Adjusted Per Share Value based on latest NOSH - 272,102
RPS	174.87	174.87	140.86	128.23	174.18	135.90	105.82	8.72%
YoY %	0.00%	24.14%	9.85%	-26.38%	28.17%	28.43%	-	-
Horiz. %	165.25%	165.25%	133.11%	121.18%	164.60%	128.43%	100.00%	-
EPS	16.61	12.38	4.86	0.98	9.53	6.16	5.68	19.56%
YoY %	34.17%	154.73%	395.92%	-89.72%	54.71%	8.45%	-	-
Horiz. %	292.43%	217.96%	85.56%	17.25%	167.78%	108.45%	100.00%	-
DPS	2.38	2.85	1.52	0.00	2.85	2.86	2.84	-2.89%
YoY %	-16.49%	87.50%	0.00%	0.00%	-0.35%	0.70%	-	-
Horiz. %	83.80%	100.35%	53.52%	0.00%	100.35%	100.70%	100.00%	-
NAPS	1.1891	1.0166	0.8251	0.9392	0.9215	0.8762	0.853	5.68%
YoY %	16.97%	23.21%	-12.15%	1.92%	5.17%	2.72%	-	-
Horiz. %	139.40%	119.18%	96.73%	110.11%	108.03%	102.72%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	30/06/06	-
Price	1.35	1.51	1.05	1.17	1.08	1.60	1.40	-
P/RPS	0.73	0.82	0.62	0.87	0.59	1.12	1.25	-8.56%
YoY %	-10.98%	32.26%	-28.74%	47.46%	-47.32%	-10.40%	-	-
Horiz. %	58.40%	65.60%	49.60%	69.60%	47.20%	89.60%	100.00%	-
P/EPS	7.73	11.58	17.83	113.70	10.76	24.73	23.38	-16.83%
YoY %	-33.25%	-35.05%	-84.32%	956.69%	-56.49%	5.77%	-	-
Horiz. %	33.06%	49.53%	76.26%	486.31%	46.02%	105.77%	100.00%	-
EY	12.93	8.63	5.61	0.88	9.29	4.04	4.28	20.21%
YoY %	49.83%	53.83%	537.50%	-90.53%	129.95%	-5.61%	-	-
Horiz. %	302.10%	201.64%	131.07%	20.56%	217.06%	94.39%	100.00%	-
DY	1.85	1.99	1.76	0.00	2.78	1.87	2.14	-2.39%
YoY %	-7.04%	13.07%	0.00%	0.00%	48.66%	-12.62%	-	-
Horiz. %	86.45%	92.99%	82.24%	0.00%	129.91%	87.38%	100.00%	-
P/NAPS	1.08	1.41	1.05	1.18	1.11	1.74	1.56	-5.93%
YoY %	-23.40%	34.29%	-11.02%	6.31%	-36.21%	11.54%	-	-
Horiz. %	69.23%	90.38%	67.31%	75.64%	71.15%	111.54%	100.00%	-

	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	30/06/06	CAGR
Price Multiplier on Announcement Date
Date	28/08/12	24/08/11	25/08/10	26/08/09	22/08/08	22/08/07	06/09/06	-
Price	1.25	1.36	1.12	1.11	1.05	1.27	1.27	-
P/RPS	0.68	0.74	0.66	0.82	0.57	0.89	1.14	-8.24%
YoY %	-8.11%	12.12%	-19.51%	43.86%	-35.96%	-21.93%	-	-
Horiz. %	59.65%	64.91%	57.89%	71.93%	50.00%	78.07%	100.00%	-
P/EPS	7.16	10.43	19.01	107.87	10.46	19.63	21.21	-16.54%
YoY %	-31.35%	-45.13%	-82.38%	931.26%	-46.71%	-7.45%	-	-
Horiz. %	33.76%	49.17%	89.63%	508.58%	49.32%	92.55%	100.00%	-
EY	13.97	9.58	5.26	0.93	9.56	5.09	4.72	19.80%
YoY %	45.82%	82.13%	465.59%	-90.27%	87.82%	7.84%	-	-
Horiz. %	295.97%	202.97%	111.44%	19.70%	202.54%	107.84%	100.00%	-
DY	2.00	2.21	1.65	0.00	2.86	2.36	2.36	-2.71%
YoY %	-9.50%	33.94%	0.00%	0.00%	21.19%	0.00%	-	-
Horiz. %	84.75%	93.64%	69.92%	0.00%	121.19%	100.00%	100.00%	-
P/NAPS	1.00	1.27	1.12	1.12	1.08	1.38	1.41	-5.56%
YoY %	-21.26%	13.39%	0.00%	3.70%	-21.74%	-2.13%	-	-
Horiz. %	70.92%	90.07%	79.43%	79.43%	76.60%	97.87%	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