[CHINWEL] QoQ 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. %

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
TTM Result
Revenue	367,818	437,358	499,800	530,910	499,598	471,729	445,996	-12.06%
YoY %	-15.90%	-12.49%	-5.86%	6.27%	5.91%	5.77%	-	-
Horiz. %	82.47%	98.06%	112.06%	119.04%	112.02%	105.77%	100.00%	-
PBT	8,558	18,606	19,014	44,545	34,928	15,965	13,266	-25.35%
YoY %	-54.00%	-2.15%	-57.32%	27.53%	118.78%	20.35%	-	-
Horiz. %	64.51%	140.25%	143.33%	335.78%	263.29%	120.35%	100.00%	-
Tax	-8,124	-10,507	-9,553	-14,647	-12,033	-4,483	-5,933	23.33%
YoY %	22.68%	-9.99%	34.78%	-21.72%	-168.41%	24.44%	-	-
Horiz. %	136.93%	177.09%	161.01%	246.87%	202.81%	75.56%	100.00%	-
NP	434	8,099	9,461	29,898	22,895	11,482	7,333	-84.83%
YoY %	-94.64%	-14.40%	-68.36%	30.59%	99.40%	56.58%	-	-
Horiz. %	5.92%	110.45%	129.02%	407.72%	312.22%	156.58%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	2,800	10,765	12,349	31,201	27,348	17,792	14,000	-65.83%
YoY %	-73.99%	-12.83%	-60.42%	14.09%	53.71%	27.09%	-	-
Horiz. %	20.00%	76.89%	88.21%	222.86%	195.34%	127.09%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	94.93%	56.47%	50.24%	32.88%	34.45%	28.08%	44.72%	-
YoY %	68.11%	12.40%	52.80%	-4.56%	22.69%	-37.21%	-	-
Horiz. %	212.28%	126.27%	112.34%	73.52%	77.03%	62.79%	100.00%	-
Total Cost	367,384	429,259	490,339	501,012	476,703	460,247	438,663	-11.15%
YoY %	-14.41%	-12.46%	-2.13%	5.10%	3.58%	4.92%	-	-
Horiz. %	83.75%	97.86%	111.78%	114.21%	108.67%	104.92%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	269,381	267,544	256,204	277,703	264,329	250,349	254,399	3.89%
YoY %	0.69%	4.43%	-7.74%	5.06%	5.58%	-1.59%	-	-
Horiz. %	105.89%	105.17%	100.71%	109.16%	103.90%	98.41%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Dividend
Div	-	8,175	8,175	8,175	8,175	8,194	8,194	-
YoY %	-	0.00%	0.00%	0.00%	-0.23%	0.00%	-	-
Horiz. %	-	99.77%	99.77%	99.77%	99.77%	100.00%	100.00%	-
Div Payout %	-	75.94%	66.20%	26.20%	29.89%	46.06%	58.53%	-
YoY %	-	14.71%	152.67%	-12.35%	-35.11%	-21.31%	-	-
Horiz. %	-	129.75%	113.10%	44.76%	51.07%	78.69%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Equity
Net Worth	269,381	267,544	256,204	277,703	264,329	250,349	254,399	3.89%
YoY %	0.69%	4.43%	-7.74%	5.06%	5.58%	-1.59%	-	-
Horiz. %	105.89%	105.17%	100.71%	109.16%	103.90%	98.41%	100.00%	-
NOSH	272,102	273,004	272,558	272,258	272,505	272,119	270,638	0.36%
YoY %	-0.33%	0.16%	0.11%	-0.09%	0.14%	0.55%	-	-
Horiz. %	100.54%	100.87%	100.71%	100.60%	100.69%	100.55%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Ratio Analysis
NP Margin	0.12%	1.85%	1.89%	5.63%	4.58%	2.43%	1.64%	-
YoY %	-93.51%	-2.12%	-66.43%	22.93%	88.48%	48.17%	-	-
Horiz. %	7.32%	112.80%	115.24%	343.29%	279.27%	148.17%	100.00%	-
ROE	1.04%	4.02%	4.82%	11.24%	10.35%	7.11%	5.50%	-
YoY %	-74.13%	-16.60%	-57.12%	8.60%	45.57%	29.27%	-	-
Horiz. %	18.91%	73.09%	87.64%	204.36%	188.18%	129.27%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Per Share
RPS	135.18	160.20	183.37	195.00	183.34	173.35	164.79	-12.38%
YoY %	-15.62%	-12.64%	-5.96%	6.36%	5.76%	5.19%	-	-
Horiz. %	82.03%	97.21%	111.27%	118.33%	111.26%	105.19%	100.00%	-
EPS	1.03	3.94	4.53	11.46	10.04	6.54	5.17	-65.92%
YoY %	-73.86%	-13.02%	-60.47%	14.14%	53.52%	26.50%	-	-
Horiz. %	19.92%	76.21%	87.62%	221.66%	194.20%	126.50%	100.00%	-
DPS	0.00	3.00	3.00	3.00	3.00	3.00	3.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	0.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-
NAPS	0.99	0.98	0.94	1.02	0.97	0.92	0.94	3.51%
YoY %	1.02%	4.26%	-7.84%	5.15%	5.43%	-2.13%	-	-
Horiz. %	105.32%	104.26%	100.00%	108.51%	103.19%	97.87%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Adjusted Per Share Value based on latest NOSH - 272,258
RPS	128.23	152.48	174.25	185.09	174.18	164.46	155.49	-12.06%
YoY %	-15.90%	-12.49%	-5.86%	6.26%	5.91%	5.77%	-	-
Horiz. %	82.47%	98.06%	112.07%	119.04%	112.02%	105.77%	100.00%	-
EPS	0.98	3.75	4.31	10.88	9.53	6.20	4.88	-65.74%
YoY %	-73.87%	-12.99%	-60.39%	14.17%	53.71%	27.05%	-	-
Horiz. %	20.08%	76.84%	88.32%	222.95%	195.29%	127.05%	100.00%	-
DPS	0.00	2.85	2.85	2.85	2.85	2.86	2.86	-
YoY %	0.00%	0.00%	0.00%	0.00%	-0.35%	0.00%	-	-
Horiz. %	0.00%	99.65%	99.65%	99.65%	99.65%	100.00%	100.00%	-
NAPS	0.9392	0.9328	0.8932	0.9682	0.9215	0.8728	0.8869	3.89%
YoY %	0.69%	4.43%	-7.75%	5.07%	5.58%	-1.59%	-	-
Horiz. %	105.90%	105.18%	100.71%	109.17%	103.90%	98.41%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	-
Price	1.17	0.80	0.68	1.05	1.08	1.04	1.11	-
P/RPS	0.87	0.50	0.37	0.54	0.59	0.60	0.67	19.04%
YoY %	74.00%	35.14%	-31.48%	-8.47%	-1.67%	-10.45%	-	-
Horiz. %	129.85%	74.63%	55.22%	80.60%	88.06%	89.55%	100.00%	-
P/EPS	113.70	20.29	15.01	9.16	10.76	15.91	21.46	204.22%
YoY %	460.37%	35.18%	63.86%	-14.87%	-32.37%	-25.86%	-	-
Horiz. %	529.82%	94.55%	69.94%	42.68%	50.14%	74.14%	100.00%	-
EY	0.88	4.93	6.66	10.91	9.29	6.29	4.66	-67.11%
YoY %	-82.15%	-25.98%	-38.96%	17.44%	47.69%	34.98%	-	-
Horiz. %	18.88%	105.79%	142.92%	234.12%	199.36%	134.98%	100.00%	-
DY	0.00	3.75	4.41	2.86	2.78	2.88	2.70	-
YoY %	0.00%	-14.97%	54.20%	2.88%	-3.47%	6.67%	-	-
Horiz. %	0.00%	138.89%	163.33%	105.93%	102.96%	106.67%	100.00%	-
P/NAPS	1.18	0.82	0.72	1.03	1.11	1.13	1.18	0.00%
YoY %	43.90%	13.89%	-30.10%	-7.21%	-1.77%	-4.24%	-	-
Horiz. %	100.00%	69.49%	61.02%	87.29%	94.07%	95.76%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Price Multiplier on Announcement Date
Date	26/08/09	21/05/09	23/02/09	21/11/08	22/08/08	22/05/08	22/02/08	-
Price	1.11	1.18	0.85	0.75	1.05	1.01	1.01	-
P/RPS	0.82	0.74	0.46	0.38	0.57	0.58	0.61	21.82%
YoY %	10.81%	60.87%	21.05%	-33.33%	-1.72%	-4.92%	-	-
Horiz. %	134.43%	121.31%	75.41%	62.30%	93.44%	95.08%	100.00%	-
P/EPS	107.87	29.93	18.76	6.54	10.46	15.45	19.52	212.89%
YoY %	260.41%	59.54%	186.85%	-37.48%	-32.30%	-20.85%	-	-
Horiz. %	552.61%	153.33%	96.11%	33.50%	53.59%	79.15%	100.00%	-
EY	0.93	3.34	5.33	15.28	9.56	6.47	5.12	-67.96%
YoY %	-72.16%	-37.34%	-65.12%	59.83%	47.76%	26.37%	-	-
Horiz. %	18.16%	65.23%	104.10%	298.44%	186.72%	126.37%	100.00%	-
DY	0.00	2.54	3.53	4.00	2.86	2.97	2.97	-
YoY %	0.00%	-28.05%	-11.75%	39.86%	-3.70%	0.00%	-	-
Horiz. %	0.00%	85.52%	118.86%	134.68%	96.30%	100.00%	100.00%	-
P/NAPS	1.12	1.20	0.90	0.74	1.08	1.10	1.07	3.09%
YoY %	-6.67%	33.33%	21.62%	-31.48%	-1.82%	2.80%	-	-
Horiz. %	104.67%	112.15%	84.11%	69.16%	100.93%	102.80%	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