[CHINWEL] YoY TTM Result on 30-Sep-2008 [#1]

Stock

[CHINWEL] CHIN WELL HOLDINGS BHD

Announcement Date

21-Nov-2008

Admission Sponsor

Sponsor

Financial Year

30-Jun-2009

Quarter

30-Sep-2008 [#1]

Profit Trend

QoQ- 14.09%

YoY- 77.59%

Quarter Report

CHINWEL's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
TTM Result
Revenue	521,208	431,552	308,150	530,910	416,579	303,149	160,528	21.67%
YoY %	20.78%	40.05%	-41.96%	27.45%	37.42%	88.84%	-	-
Horiz. %	324.68%	268.83%	191.96%	330.73%	259.51%	188.84%	100.00%	-
PBT	67,477	19,757	2,137	44,545	17,232	14,522	22,213	20.33%
YoY %	241.53%	824.52%	-95.20%	158.50%	18.66%	-34.62%	-	-
Horiz. %	303.77%	88.94%	9.62%	200.54%	77.58%	65.38%	100.00%	-
Tax	-7,085	-4,281	-5,001	-14,647	-5,544	-6,831	-5,975	2.87%
YoY %	-65.50%	14.40%	65.86%	-164.20%	18.84%	-14.33%	-	-
Horiz. %	118.58%	71.65%	83.70%	245.14%	92.79%	114.33%	100.00%	-
NP	60,392	15,476	-2,864	29,898	11,688	7,691	16,238	24.46%
YoY %	290.23%	640.36%	-109.58%	155.80%	51.97%	-52.64%	-	-
Horiz. %	371.92%	95.31%	-17.64%	184.12%	71.98%	47.36%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	45,771	14,067	784	31,201	17,569	11,037	16,238	18.84%
YoY %	225.38%	1,694.26%	-97.49%	77.59%	59.18%	-32.03%	-	-
Horiz. %	281.88%	86.63%	4.83%	192.15%	108.20%	67.97%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	10.50%	21.67%	234.02%	32.88%	32.17%	47.04%	26.90%	-
YoY %	-51.55%	-90.74%	611.74%	2.21%	-31.61%	74.87%	-	-
Horiz. %	39.03%	80.56%	869.96%	122.23%	119.59%	174.87%	100.00%	-
Total Cost	460,816	416,076	311,014	501,012	404,891	295,458	144,290	21.34%
YoY %	10.75%	33.78%	-37.92%	23.74%	37.04%	104.77%	-	-
Horiz. %	319.37%	288.36%	215.55%	347.23%	280.61%	204.77%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	310,442	275,687	274,925	277,703	253,923	250,806	248,844	3.75%
YoY %	12.61%	0.28%	-1.00%	9.37%	1.24%	0.79%	-	-
Horiz. %	124.75%	110.79%	110.48%	111.60%	102.04%	100.79%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Dividend
Div	5,442	7,091	-	8,175	8,194	8,155	8,120	-6.44%
YoY %	-23.25%	0.00%	-	-0.23%	0.48%	0.43%	-	-
Horiz. %	67.02%	87.33%	-	100.68%	100.91%	100.43%	100.00%	-
Div Payout %	11.89%	50.41%	-	26.20%	46.64%	73.89%	50.01%	-
YoY %	-76.41%	0.00%	-	-43.83%	-36.88%	47.75%	-	-
Horiz. %	23.78%	100.80%	-	52.39%	93.26%	147.75%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Equity
Net Worth	310,442	275,687	274,925	277,703	253,923	250,806	248,844	3.75%
YoY %	12.61%	0.28%	-1.00%	9.37%	1.24%	0.79%	-	-
Horiz. %	124.75%	110.79%	110.48%	111.60%	102.04%	100.79%	100.00%	-
NOSH	272,317	272,958	272,203	272,258	273,035	272,616	271,338	0.06%
YoY %	-0.23%	0.28%	-0.02%	-0.28%	0.15%	0.47%	-	-
Horiz. %	100.36%	100.60%	100.32%	100.34%	100.63%	100.47%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Ratio Analysis
NP Margin	11.59%	3.59%	-0.93%	5.63%	2.81%	2.54%	10.12%	-
YoY %	222.84%	486.02%	-116.52%	100.36%	10.63%	-74.90%	-	-
Horiz. %	114.53%	35.47%	-9.19%	55.63%	27.77%	25.10%	100.00%	-
ROE	14.74%	5.10%	0.29%	11.24%	6.92%	4.40%	6.53%	-
YoY %	189.02%	1,658.62%	-97.42%	62.43%	57.27%	-32.62%	-	-
Horiz. %	225.73%	78.10%	4.44%	172.13%	105.97%	67.38%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Per Share
RPS	191.40	158.10	113.21	195.00	152.57	111.20	59.16	21.60%
YoY %	21.06%	39.65%	-41.94%	27.81%	37.20%	87.96%	-	-
Horiz. %	323.53%	267.24%	191.36%	329.61%	257.89%	187.96%	100.00%	-
EPS	16.81	5.15	0.29	11.46	6.43	4.05	5.98	18.78%
YoY %	226.41%	1,675.86%	-97.47%	78.23%	58.77%	-32.27%	-	-
Horiz. %	281.10%	86.12%	4.85%	191.64%	107.53%	67.73%	100.00%	-
DPS	2.00	2.60	0.00	3.00	3.00	3.00	3.00	-6.53%
YoY %	-23.08%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	66.67%	86.67%	0.00%	100.00%	100.00%	100.00%	100.00%	-
NAPS	1.14	1.01	1.01	1.02	0.93	0.92	0.9171	3.69%
YoY %	12.87%	0.00%	-0.98%	9.68%	1.09%	0.32%	-	-
Horiz. %	124.30%	110.13%	110.13%	111.22%	101.41%	100.32%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Adjusted Per Share Value based on latest NOSH - 272,258
RPS	174.01	144.07	102.88	177.25	139.08	101.21	53.59	21.67%
YoY %	20.78%	40.04%	-41.96%	27.44%	37.42%	88.86%	-	-
Horiz. %	324.71%	268.84%	191.98%	330.75%	259.53%	188.86%	100.00%	-
EPS	15.28	4.70	0.26	10.42	5.87	3.68	5.42	18.84%
YoY %	225.11%	1,707.69%	-97.50%	77.51%	59.51%	-32.10%	-	-
Horiz. %	281.92%	86.72%	4.80%	192.25%	108.30%	67.90%	100.00%	-
DPS	1.82	2.37	0.00	2.73	2.74	2.72	2.71	-6.41%
YoY %	-23.21%	0.00%	0.00%	-0.36%	0.74%	0.37%	-	-
Horiz. %	67.16%	87.45%	0.00%	100.74%	101.11%	100.37%	100.00%	-
NAPS	1.0364	0.9204	0.9178	0.9271	0.8477	0.8373	0.8308	3.75%
YoY %	12.60%	0.28%	-1.00%	9.37%	1.24%	0.78%	-	-
Horiz. %	124.75%	110.78%	110.47%	111.59%	102.03%	100.78%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/11	30/09/10	30/09/09	30/09/08	28/09/07	29/09/06	30/09/05	-
Price	1.36	1.10	1.07	1.05	1.04	1.26	0.88	-
P/RPS	0.71	0.70	0.95	0.54	0.68	1.13	1.49	-11.61%
YoY %	1.43%	-26.32%	75.93%	-20.59%	-39.82%	-24.16%	-	-
Horiz. %	47.65%	46.98%	63.76%	36.24%	45.64%	75.84%	100.00%	-
P/EPS	8.09	21.34	371.50	9.16	16.16	31.12	14.70	-9.47%
YoY %	-62.09%	-94.26%	3,955.68%	-43.32%	-48.07%	111.70%	-	-
Horiz. %	55.03%	145.17%	2,527.21%	62.31%	109.93%	211.70%	100.00%	-
EY	12.36	4.69	0.27	10.91	6.19	3.21	6.80	10.46%
YoY %	163.54%	1,637.04%	-97.53%	76.25%	92.83%	-52.79%	-	-
Horiz. %	181.76%	68.97%	3.97%	160.44%	91.03%	47.21%	100.00%	-
DY	1.47	2.36	0.00	2.86	2.88	2.38	3.41	-13.07%
YoY %	-37.71%	0.00%	0.00%	-0.69%	21.01%	-30.21%	-	-
Horiz. %	43.11%	69.21%	0.00%	83.87%	84.46%	69.79%	100.00%	-
P/NAPS	1.19	1.09	1.06	1.03	1.12	1.37	0.96	3.64%
YoY %	9.17%	2.83%	2.91%	-8.04%	-18.25%	42.71%	-	-
Horiz. %	123.96%	113.54%	110.42%	107.29%	116.67%	142.71%	100.00%	-

	30/09/11	30/09/10	30/09/09	30/09/08	30/09/07	30/09/06	30/09/05	CAGR
Price Multiplier on Announcement Date
Date	23/11/11	23/11/10	25/11/09	21/11/08	22/11/07	21/11/06	-	-
Price	1.42	1.17	0.98	0.75	1.17	1.27	0.00	-
P/RPS	0.74	0.74	0.87	0.38	0.77	1.14	0.00	-
YoY %	0.00%	-14.94%	128.95%	-50.65%	-32.46%	0.00%	-	-
Horiz. %	64.91%	64.91%	76.32%	33.33%	67.54%	100.00%	-	-
P/EPS	8.45	22.70	340.25	6.54	18.18	31.37	0.00	-
YoY %	-62.78%	-93.33%	5,102.60%	-64.03%	-42.05%	0.00%	-	-
Horiz. %	26.94%	72.36%	1,084.64%	20.85%	57.95%	100.00%	-	-
EY	11.84	4.40	0.29	15.28	5.50	3.19	0.00	-
YoY %	169.09%	1,417.24%	-98.10%	177.82%	72.41%	0.00%	-	-
Horiz. %	371.16%	137.93%	9.09%	479.00%	172.41%	100.00%	-	-
DY	1.41	2.22	0.00	4.00	2.56	2.36	0.00	-
YoY %	-36.49%	0.00%	0.00%	56.25%	8.47%	0.00%	-	-
Horiz. %	59.75%	94.07%	0.00%	169.49%	108.47%	100.00%	-	-
P/NAPS	1.25	1.16	0.97	0.74	1.26	1.38	0.00	-
YoY %	7.76%	19.59%	31.08%	-41.27%	-8.70%	0.00%	-	-
Horiz. %	90.58%	84.06%	70.29%	53.62%	91.30%	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

Latest Videos