[CHINWEL] QoQ Cumulative Quarter Result on 31-Dec-2010 [#2]

Stock

[CHINWEL] CHIN WELL HOLDINGS BHD

Announcement Date

25-Feb-2011

Admission Sponsor

Sponsor

Financial Year

30-Jun-2011

Quarter

31-Dec-2010 [#2]

Profit Trend

QoQ- 156.01%

YoY- 79.83%

Quarter Report

CHINWEL's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Cumulative Result
Revenue	134,317	501,582	352,698	242,273	114,691	404,033	284,746	-39.37%
YoY %	-73.22%	42.21%	45.58%	111.24%	-71.61%	41.89%	-	-
Horiz. %	47.17%	176.15%	123.86%	85.08%	40.28%	141.89%	100.00%	-
PBT	25,811	51,060	33,995	25,117	9,394	18,946	18,138	26.48%
YoY %	-49.45%	50.20%	35.35%	167.37%	-50.42%	4.45%	-	-
Horiz. %	142.30%	281.51%	187.42%	138.48%	51.79%	104.45%	100.00%	-
Tax	-1,939	-6,803	-4,312	-3,565	-1,657	-4,979	-5,160	-47.89%
YoY %	71.50%	-57.77%	-20.95%	-115.15%	66.72%	3.51%	-	-
Horiz. %	37.58%	131.84%	83.57%	69.09%	32.11%	96.49%	100.00%	-
NP	23,872	44,257	29,683	21,552	7,737	13,967	12,978	50.06%
YoY %	-46.06%	49.10%	37.73%	178.56%	-44.61%	7.62%	-	-
Horiz. %	183.94%	341.02%	228.72%	166.07%	59.62%	107.62%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	16,802	35,520	22,431	16,771	6,551	13,940	13,895	13.48%
YoY %	-52.70%	58.35%	33.75%	156.01%	-53.01%	0.32%	-	-
Horiz. %	120.92%	255.63%	161.43%	120.70%	47.15%	100.32%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	7.51%	13.32%	12.68%	14.19%	17.64%	26.28%	28.45%	-
YoY %	-43.62%	5.05%	-10.64%	-19.56%	-32.88%	-7.63%	-	-
Horiz. %	26.40%	46.82%	44.57%	49.88%	62.00%	92.37%	100.00%	-
Total Cost	110,445	457,325	323,015	220,721	106,954	390,066	271,768	-45.10%
YoY %	-75.85%	41.58%	46.35%	106.37%	-72.58%	43.53%	-	-
Horiz. %	40.64%	168.28%	118.86%	81.22%	39.35%	143.53%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	310,442	291,613	283,453	286,334	275,687	272,773	275,175	8.36%
YoY %	6.46%	2.88%	-1.01%	3.86%	1.07%	-0.87%	-	-
Horiz. %	112.82%	105.97%	103.01%	104.06%	100.19%	99.13%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Dividend
Div	-	8,176	8,176	-	2,729	4,364	4,359	-
YoY %	-	0.00%	0.00%	-	-37.47%	0.11%	-	-
Horiz. %	-	187.57%	187.57%	-	62.61%	100.11%	100.00%	-
Div Payout %	-	23.02%	36.45%	-	41.67%	31.31%	31.37%	-
YoY %	-	-36.84%	0.00%	-	33.09%	-0.19%	-	-
Horiz. %	-	73.38%	116.19%	-	132.83%	99.81%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Equity
Net Worth	310,442	291,613	283,453	286,334	275,687	272,773	275,175	8.36%
YoY %	6.46%	2.88%	-1.01%	3.86%	1.07%	-0.87%	-	-
Horiz. %	112.82%	105.97%	103.01%	104.06%	100.19%	99.13%	100.00%	-
NOSH	272,317	272,536	272,551	272,699	272,958	272,773	272,450	-0.03%
YoY %	-0.08%	-0.01%	-0.05%	-0.09%	0.07%	0.12%	-	-
Horiz. %	99.95%	100.03%	100.04%	100.09%	100.19%	100.12%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Ratio Analysis
NP Margin	17.77%	8.82%	8.42%	8.90%	6.75%	3.46%	4.56%	-
YoY %	101.47%	4.75%	-5.39%	31.85%	95.09%	-24.12%	-	-
Horiz. %	389.69%	193.42%	184.65%	195.18%	148.03%	75.88%	100.00%	-
ROE	5.41%	12.18%	7.91%	5.86%	2.38%	5.11%	5.05%	-
YoY %	-55.58%	53.98%	34.98%	146.22%	-53.42%	1.19%	-	-
Horiz. %	107.13%	241.19%	156.63%	116.04%	47.13%	101.19%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Per Share
RPS	49.32	184.04	129.41	88.84	42.02	148.12	104.51	-39.35%
YoY %	-73.20%	42.21%	45.67%	111.42%	-71.63%	41.73%	-	-
Horiz. %	47.19%	176.10%	123.83%	85.01%	40.21%	141.73%	100.00%	-
EPS	6.17	13.03	8.23	6.15	2.40	5.11	5.10	13.52%
YoY %	-52.65%	58.32%	33.82%	156.25%	-53.03%	0.20%	-	-
Horiz. %	120.98%	255.49%	161.37%	120.59%	47.06%	100.20%	100.00%	-
DPS	0.00	3.00	3.00	0.00	1.00	1.60	1.60	-
YoY %	0.00%	0.00%	0.00%	0.00%	-37.50%	0.00%	-	-
Horiz. %	0.00%	187.50%	187.50%	0.00%	62.50%	100.00%	100.00%	-
NAPS	1.14	1.07	1.04	1.05	1.01	1.00	1.01	8.39%
YoY %	6.54%	2.88%	-0.95%	3.96%	1.00%	-0.99%	-	-
Horiz. %	112.87%	105.94%	102.97%	103.96%	100.00%	99.01%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Adjusted Per Share Value based on latest NOSH - 272,533
RPS	44.84	167.45	117.75	80.88	38.29	134.89	95.06	-39.37%
YoY %	-73.22%	42.21%	45.59%	111.23%	-71.61%	41.90%	-	-
Horiz. %	47.17%	176.15%	123.87%	85.08%	40.28%	141.90%	100.00%	-
EPS	5.61	11.86	7.49	5.60	2.19	4.65	4.64	13.47%
YoY %	-52.70%	58.34%	33.75%	155.71%	-52.90%	0.22%	-	-
Horiz. %	120.91%	255.60%	161.42%	120.69%	47.20%	100.22%	100.00%	-
DPS	0.00	2.73	2.73	0.00	0.91	1.46	1.46	-
YoY %	0.00%	0.00%	0.00%	0.00%	-37.67%	0.00%	-	-
Horiz. %	0.00%	186.99%	186.99%	0.00%	62.33%	100.00%	100.00%	-
NAPS	1.0364	0.9736	0.9463	0.9559	0.9204	0.9107	0.9187	8.36%
YoY %	6.45%	2.88%	-1.00%	3.86%	1.07%	-0.87%	-	-
Horiz. %	112.81%	105.98%	103.00%	104.05%	100.19%	99.13%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/11	30/06/11	31/03/11	30/12/10	30/09/10	30/06/10	31/03/10	-
Price	1.36	1.51	1.36	1.19	1.10	1.05	1.02	-
P/RPS	2.76	0.82	1.05	1.34	2.62	0.71	0.98	99.30%
YoY %	236.59%	-21.90%	-21.64%	-48.85%	269.01%	-27.55%	-	-
Horiz. %	281.63%	83.67%	107.14%	136.73%	267.35%	72.45%	100.00%	-
P/EPS	22.04	11.59	16.52	19.35	45.83	20.55	20.00	6.68%
YoY %	90.16%	-29.84%	-14.63%	-57.78%	123.02%	2.75%	-	-
Horiz. %	110.20%	57.95%	82.60%	96.75%	229.15%	102.75%	100.00%	-
EY	4.54	8.63	6.05	5.17	2.18	4.87	5.00	-6.22%
YoY %	-47.39%	42.64%	17.02%	137.16%	-55.24%	-2.60%	-	-
Horiz. %	90.80%	172.60%	121.00%	103.40%	43.60%	97.40%	100.00%	-
DY	0.00	1.99	2.21	0.00	0.91	1.52	1.57	-
YoY %	0.00%	-9.95%	0.00%	0.00%	-40.13%	-3.18%	-	-
Horiz. %	0.00%	126.75%	140.76%	0.00%	57.96%	96.82%	100.00%	-
P/NAPS	1.19	1.41	1.31	1.13	1.09	1.05	1.01	11.54%
YoY %	-15.60%	7.63%	15.93%	3.67%	3.81%	3.96%	-	-
Horiz. %	117.82%	139.60%	129.70%	111.88%	107.92%	103.96%	100.00%	-

	30/09/11	30/06/11	31/03/11	31/12/10	30/09/10	30/06/10	31/03/10	CAGR
Price Multiplier on Announcement Date
Date	23/11/11	24/08/11	26/05/11	25/02/11	23/11/10	25/08/10	25/05/10	-
Price	1.42	1.36	1.55	1.38	1.17	1.12	1.00	-
P/RPS	2.88	0.74	1.20	1.55	2.78	0.76	0.96	107.86%
YoY %	289.19%	-38.33%	-22.58%	-44.24%	265.79%	-20.83%	-	-
Horiz. %	300.00%	77.08%	125.00%	161.46%	289.58%	79.17%	100.00%	-
P/EPS	23.01	10.43	18.83	22.44	48.75	21.92	19.61	11.23%
YoY %	120.61%	-44.61%	-16.09%	-53.97%	122.40%	11.78%	-	-
Horiz. %	117.34%	53.19%	96.02%	114.43%	248.60%	111.78%	100.00%	-
EY	4.35	9.58	5.31	4.46	2.05	4.56	5.10	-10.05%
YoY %	-54.59%	80.41%	19.06%	117.56%	-55.04%	-10.59%	-	-
Horiz. %	85.29%	187.84%	104.12%	87.45%	40.20%	89.41%	100.00%	-
DY	0.00	2.21	1.94	0.00	0.85	1.43	1.60	-
YoY %	0.00%	13.92%	0.00%	0.00%	-40.56%	-10.63%	-	-
Horiz. %	0.00%	138.12%	121.25%	0.00%	53.12%	89.38%	100.00%	-
P/NAPS	1.25	1.27	1.49	1.31	1.16	1.12	0.99	16.80%
YoY %	-1.57%	-14.77%	13.74%	12.93%	3.57%	13.13%	-	-
Horiz. %	126.26%	128.28%	150.51%	132.32%	117.17%	113.13%	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