[CHINWEL] QoQ TTM 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- 52.02%

YoY- 0.56%

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
TTM Result
Revenue	521,208	501,582	471,985	466,416	431,552	404,033	358,185	28.38%
YoY %	3.91%	6.27%	1.19%	8.08%	6.81%	12.80%	-	-
Horiz. %	145.51%	140.03%	131.77%	130.22%	120.48%	112.80%	100.00%	-
PBT	67,477	51,060	34,803	31,846	19,757	18,946	25,373	91.83%
YoY %	32.15%	46.71%	9.29%	61.19%	4.28%	-25.33%	-	-
Horiz. %	265.94%	201.24%	137.17%	125.51%	77.87%	74.67%	100.00%	-
Tax	-7,085	-6,803	-4,131	-5,135	-4,281	-4,979	-7,192	-0.99%
YoY %	-4.15%	-64.68%	19.55%	-19.95%	14.02%	30.77%	-	-
Horiz. %	98.51%	94.59%	57.44%	71.40%	59.52%	69.23%	100.00%	-
NP	60,392	44,257	30,672	26,711	15,476	13,967	18,181	122.46%
YoY %	36.46%	44.29%	14.83%	72.60%	10.80%	-23.18%	-	-
Horiz. %	332.17%	243.42%	168.70%	146.92%	85.12%	76.82%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	45,771	35,520	22,476	21,385	14,067	13,940	19,201	78.35%
YoY %	28.86%	58.04%	5.10%	52.02%	0.91%	-27.40%	-	-
Horiz. %	238.38%	184.99%	117.06%	111.37%	73.26%	72.60%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	10.50%	13.32%	11.87%	16.12%	21.67%	26.28%	28.35%	-
YoY %	-21.17%	12.22%	-26.36%	-25.61%	-17.54%	-7.30%	-	-
Horiz. %	37.04%	46.98%	41.87%	56.86%	76.44%	92.70%	100.00%	-
Total Cost	460,816	457,325	441,313	439,705	416,076	390,066	340,004	22.44%
YoY %	0.76%	3.63%	0.37%	5.68%	6.67%	14.72%	-	-
Horiz. %	135.53%	134.51%	129.80%	129.32%	122.37%	114.72%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	310,442	291,585	282,999	286,159	275,687	236,666	274,683	8.49%
YoY %	6.47%	3.03%	-1.10%	3.80%	16.49%	-13.84%	-	-
Horiz. %	113.02%	106.15%	103.03%	104.18%	100.37%	86.16%	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	5,442	8,171	8,171	5,449	7,091	4,362	4,362	15.87%
YoY %	-33.40%	0.00%	49.95%	-23.16%	62.56%	0.00%	-	-
Horiz. %	124.76%	187.32%	187.32%	124.92%	162.56%	100.00%	100.00%	-
Div Payout %	11.89%	23.01%	36.36%	25.48%	50.41%	31.29%	22.72%	-
YoY %	-48.33%	-36.72%	42.70%	-49.45%	61.11%	37.72%	-	-
Horiz. %	52.33%	101.28%	160.04%	112.15%	221.88%	137.72%	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	291,585	282,999	286,159	275,687	236,666	274,683	8.49%
YoY %	6.47%	3.03%	-1.10%	3.80%	16.49%	-13.84%	-	-
Horiz. %	113.02%	106.15%	103.03%	104.18%	100.37%	86.16%	100.00%	-
NOSH	272,317	272,510	272,115	272,533	272,958	236,666	271,964	0.08%
YoY %	-0.07%	0.15%	-0.15%	-0.16%	15.33%	-12.98%	-	-
Horiz. %	100.13%	100.20%	100.06%	100.21%	100.37%	87.02%	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	11.59%	8.82%	6.50%	5.73%	3.59%	3.46%	5.08%	-
YoY %	31.41%	35.69%	13.44%	59.61%	3.76%	-31.89%	-	-
Horiz. %	228.15%	173.62%	127.95%	112.80%	70.67%	68.11%	100.00%	-
ROE	14.74%	12.18%	7.94%	7.47%	5.10%	5.89%	6.99%	-
YoY %	21.02%	53.40%	6.29%	46.47%	-13.41%	-15.74%	-	-
Horiz. %	210.87%	174.25%	113.59%	106.87%	72.96%	84.26%	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	191.40	184.06	173.45	171.14	158.10	170.72	131.70	28.27%
YoY %	3.99%	6.12%	1.35%	8.25%	-7.39%	29.63%	-	-
Horiz. %	145.33%	139.76%	131.70%	129.95%	120.05%	129.63%	100.00%	-
EPS	16.81	13.03	8.26	7.85	5.15	5.89	7.06	78.21%
YoY %	29.01%	57.75%	5.22%	52.43%	-12.56%	-16.57%	-	-
Horiz. %	238.10%	184.56%	117.00%	111.19%	72.95%	83.43%	100.00%	-
DPS	2.00	3.00	3.00	2.00	2.60	1.84	1.60	16.02%
YoY %	-33.33%	0.00%	50.00%	-23.08%	41.30%	15.00%	-	-
Horiz. %	125.00%	187.50%	187.50%	125.00%	162.50%	115.00%	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	174.01	167.45	157.57	155.71	144.07	134.89	119.58	28.38%
YoY %	3.92%	6.27%	1.19%	8.08%	6.81%	12.80%	-	-
Horiz. %	145.52%	140.03%	131.77%	130.21%	120.48%	112.80%	100.00%	-
EPS	15.28	11.86	7.50	7.14	4.70	4.65	6.41	78.35%
YoY %	28.84%	58.13%	5.04%	51.91%	1.08%	-27.46%	-	-
Horiz. %	238.38%	185.02%	117.00%	111.39%	73.32%	72.54%	100.00%	-
DPS	1.82	2.73	2.73	1.82	2.37	1.46	1.46	15.81%
YoY %	-33.33%	0.00%	50.00%	-23.21%	62.33%	0.00%	-	-
Horiz. %	124.66%	186.99%	186.99%	124.66%	162.33%	100.00%	100.00%	-
NAPS	1.0364	0.9735	0.9448	0.9554	0.9204	0.7901	0.917	8.49%
YoY %	6.46%	3.04%	-1.11%	3.80%	16.49%	-13.84%	-	-
Horiz. %	113.02%	106.16%	103.03%	104.19%	100.37%	86.16%	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	0.71	0.82	0.78	0.70	0.70	0.62	0.77	-5.26%
YoY %	-13.41%	5.13%	11.43%	0.00%	12.90%	-19.48%	-	-
Horiz. %	92.21%	106.49%	101.30%	90.91%	90.91%	80.52%	100.00%	-
P/EPS	8.09	11.58	16.47	15.17	21.34	17.83	14.45	-32.04%
YoY %	-30.14%	-29.69%	8.57%	-28.91%	19.69%	23.39%	-	-
Horiz. %	55.99%	80.14%	113.98%	104.98%	147.68%	123.39%	100.00%	-
EY	12.36	8.63	6.07	6.59	4.69	5.61	6.92	47.15%
YoY %	43.22%	42.17%	-7.89%	40.51%	-16.40%	-18.93%	-	-
Horiz. %	178.61%	124.71%	87.72%	95.23%	67.77%	81.07%	100.00%	-
DY	1.47	1.99	2.21	1.68	2.36	1.76	1.57	-4.28%
YoY %	-26.13%	-9.95%	31.55%	-28.81%	34.09%	12.10%	-	-
Horiz. %	93.63%	126.75%	140.76%	107.01%	150.32%	112.10%	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	0.74	0.74	0.89	0.81	0.74	0.66	0.76	-1.76%
YoY %	0.00%	-16.85%	9.88%	9.46%	12.12%	-13.16%	-	-
Horiz. %	97.37%	97.37%	117.11%	106.58%	97.37%	86.84%	100.00%	-
P/EPS	8.45	10.43	18.77	17.59	22.70	19.01	14.16	-29.09%
YoY %	-18.98%	-44.43%	6.71%	-22.51%	19.41%	34.25%	-	-
Horiz. %	59.68%	73.66%	132.56%	124.22%	160.31%	134.25%	100.00%	-
EY	11.84	9.58	5.33	5.69	4.40	5.26	7.06	41.11%
YoY %	23.59%	79.74%	-6.33%	29.32%	-16.35%	-25.50%	-	-
Horiz. %	167.71%	135.69%	75.50%	80.59%	62.32%	74.50%	100.00%	-
DY	1.41	2.21	1.94	1.45	2.22	1.65	1.60	-8.07%
YoY %	-36.20%	13.92%	33.79%	-34.68%	34.55%	3.12%	-	-
Horiz. %	88.12%	138.12%	121.25%	90.62%	138.75%	103.12%	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