[CHINWEL] YoY Annualized Quarter Result on 31-Mar-2011 [#3]

Stock

[CHINWEL] CHIN WELL HOLDINGS BHD

Announcement Date

26-May-2011

Admission Sponsor

Sponsor

Financial Year

30-Jun-2011

Quarter

31-Mar-2011 [#3]

Profit Trend

QoQ- -10.83%

YoY- 61.43%

Quarter Report

CHINWEL's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	CAGR
Annualized Quarter Result
Revenue	475,938	454,460	510,948	470,264	379,661	392,505	475,492	0.01%
YoY %	4.73%	-11.06%	8.65%	23.86%	-3.27%	-17.45%	-	-
Horiz. %	100.09%	95.58%	107.46%	98.90%	79.85%	82.55%	100.00%	-
PBT	41,072	28,358	79,466	45,326	24,184	1,764	23,526	9.72%
YoY %	44.83%	-64.31%	75.32%	87.42%	1,270.98%	-92.50%	-	-
Horiz. %	174.58%	120.54%	337.78%	192.66%	102.80%	7.50%	100.00%	-
Tax	-8,320	-5,450	-8,534	-5,749	-6,880	-8,122	-10,157	-3.26%
YoY %	-52.66%	36.14%	-48.44%	16.44%	15.29%	20.04%	-	-
Horiz. %	81.91%	53.66%	84.02%	56.60%	67.74%	79.96%	100.00%	-
NP	32,752	22,908	70,932	39,577	17,304	-6,358	13,369	16.09%
YoY %	42.97%	-67.70%	79.23%	128.72%	372.16%	-147.56%	-	-
Horiz. %	244.98%	171.35%	530.57%	296.04%	129.43%	-47.56%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	27,166	18,988	52,272	29,908	18,526	-3,341	18,769	6.35%
YoY %	43.07%	-63.67%	74.78%	61.44%	654.50%	-117.80%	-	-
Horiz. %	144.74%	101.17%	278.50%	159.35%	98.71%	-17.80%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.26%	19.22%	10.74%	12.68%	28.45%	460.43%	43.17%	-
YoY %	5.41%	78.96%	-15.30%	-55.43%	-93.82%	966.55%	-	-
Horiz. %	46.93%	44.52%	24.88%	29.37%	65.90%	1,066.55%	100.00%	-
Total Cost	443,186	431,552	440,016	430,686	362,357	398,863	462,122	-0.69%
YoY %	2.70%	-1.92%	2.17%	18.86%	-9.15%	-13.69%	-	-
Horiz. %	95.90%	93.38%	95.22%	93.20%	78.41%	86.31%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	365,006	348,536	332,606	283,453	275,175	266,943	250,499	6.47%
YoY %	4.73%	4.79%	17.34%	3.01%	3.08%	6.56%	-	-
Horiz. %	145.71%	139.14%	132.78%	113.16%	109.85%	106.56%	100.00%	-

	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	CAGR
Dividend
Div	72	3,630	3,635	10,902	5,812	-	-	-
YoY %	-98.02%	-0.14%	-66.66%	87.58%	0.00%	-	-	-
Horiz. %	1.24%	62.46%	62.54%	187.58%	100.00%	-	-	-
Div Payout %	0.27%	19.12%	6.95%	36.45%	31.37%	-	-	-
YoY %	-98.59%	175.11%	-80.93%	16.19%	0.00%	-	-	-
Horiz. %	0.86%	60.95%	22.15%	116.19%	100.00%	-	-	-

	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	CAGR
Equity
Net Worth	365,006	348,536	332,606	283,453	275,175	266,943	250,499	6.47%
YoY %	4.73%	4.79%	17.34%	3.01%	3.08%	6.56%	-	-
Horiz. %	145.71%	139.14%	132.78%	113.16%	109.85%	106.56%	100.00%	-
NOSH	272,393	272,294	272,628	272,551	272,450	272,391	272,282	0.00%
YoY %	0.04%	-0.12%	0.03%	0.04%	0.02%	0.04%	-	-
Horiz. %	100.04%	100.00%	100.13%	100.10%	100.06%	100.04%	100.00%	-

	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	CAGR
Ratio Analysis
NP Margin	6.88%	5.04%	13.88%	8.42%	4.56%	-1.62%	2.81%	-
YoY %	36.51%	-63.69%	64.85%	84.65%	381.48%	-157.65%	-	-
Horiz. %	244.84%	179.36%	493.95%	299.64%	162.28%	-57.65%	100.00%	-
ROE	7.44%	5.45%	15.72%	10.55%	6.73%	-1.25%	7.49%	-
YoY %	36.51%	-65.33%	49.00%	56.76%	638.40%	-116.69%	-	-
Horiz. %	99.33%	72.76%	209.88%	140.85%	89.85%	-16.69%	100.00%	-

	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	CAGR
Per Share
RPS	174.72	166.90	187.42	172.54	139.35	144.10	174.63	0.00%
YoY %	4.69%	-10.95%	8.62%	23.82%	-3.30%	-17.48%	-	-
Horiz. %	100.05%	95.57%	107.32%	98.80%	79.80%	82.52%	100.00%	-
EPS	9.97	6.97	19.17	10.97	6.80	-1.23	6.89	6.34%
YoY %	43.04%	-63.64%	74.75%	61.32%	652.85%	-117.85%	-	-
Horiz. %	144.70%	101.16%	278.23%	159.22%	98.69%	-17.85%	100.00%	-
DPS	0.03	1.33	1.33	4.00	2.13	0.00	0.00	-
YoY %	-97.74%	0.00%	-66.75%	87.79%	0.00%	0.00%	-	-
Horiz. %	1.41%	62.44%	62.44%	187.79%	100.00%	-	-	-
NAPS	1.34	1.28	1.22	1.04	1.01	0.98	0.92	6.46%
YoY %	4.69%	4.92%	17.31%	2.97%	3.06%	6.52%	-	-
Horiz. %	145.65%	139.13%	132.61%	113.04%	109.78%	106.52%	100.00%	-

	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	CAGR
Adjusted Per Share Value based on latest NOSH - 272,115
RPS	158.89	151.72	170.58	157.00	126.75	131.04	158.74	0.01%
YoY %	4.73%	-11.06%	8.65%	23.87%	-3.27%	-17.45%	-	-
Horiz. %	100.09%	95.58%	107.46%	98.90%	79.85%	82.55%	100.00%	-
EPS	9.07	6.34	17.45	9.98	6.19	-1.12	6.27	6.34%
YoY %	43.06%	-63.67%	74.85%	61.23%	652.68%	-117.86%	-	-
Horiz. %	144.66%	101.12%	278.31%	159.17%	98.72%	-17.86%	100.00%	-
DPS	0.02	1.21	1.21	3.64	1.94	0.00	0.00	-
YoY %	-98.35%	0.00%	-66.76%	87.63%	0.00%	0.00%	-	-
Horiz. %	1.03%	62.37%	62.37%	187.63%	100.00%	-	-	-
NAPS	1.2186	1.1636	1.1104	0.9463	0.9187	0.8912	0.8363	6.47%
YoY %	4.73%	4.79%	17.34%	3.00%	3.09%	6.56%	-	-
Horiz. %	145.71%	139.14%	132.78%	113.15%	109.85%	106.56%	100.00%	-

	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/14	29/03/13	30/03/12	31/03/11	31/03/10	31/03/09	31/03/08	-
Price	1.45	1.13	1.37	1.36	1.02	0.80	1.04	-
P/RPS	0.83	0.68	0.73	0.79	0.73	0.56	0.60	5.55%
YoY %	22.06%	-6.85%	-7.59%	8.22%	30.36%	-6.67%	-	-
Horiz. %	138.33%	113.33%	121.67%	131.67%	121.67%	93.33%	100.00%	-
P/EPS	14.54	16.20	7.15	12.39	15.00	-65.22	15.09	-0.61%
YoY %	-10.25%	126.57%	-42.29%	-17.40%	123.00%	-532.21%	-	-
Horiz. %	96.36%	107.36%	47.38%	82.11%	99.40%	-432.21%	100.00%	-
EY	6.88	6.17	14.00	8.07	6.67	-1.53	6.63	0.61%
YoY %	11.51%	-55.93%	73.48%	20.99%	535.95%	-123.08%	-	-
Horiz. %	103.77%	93.06%	211.16%	121.72%	100.60%	-23.08%	100.00%	-
DY	0.02	1.18	0.97	2.94	2.09	0.00	0.00	-
YoY %	-98.31%	21.65%	-67.01%	40.67%	0.00%	0.00%	-	-
Horiz. %	0.96%	56.46%	46.41%	140.67%	100.00%	-	-	-
P/NAPS	1.08	0.88	1.12	1.31	1.01	0.82	1.13	-0.75%
YoY %	22.73%	-21.43%	-14.50%	29.70%	23.17%	-27.43%	-	-
Horiz. %	95.58%	77.88%	99.12%	115.93%	89.38%	72.57%	100.00%	-

	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	CAGR
Price Multiplier on Announcement Date
Date	22/05/14	30/05/13	24/05/12	26/05/11	25/05/10	21/05/09	22/05/08	-
Price	1.46	1.05	1.29	1.55	1.00	1.18	1.01	-
P/RPS	0.84	0.63	0.69	0.90	0.72	0.82	0.58	6.36%
YoY %	33.33%	-8.70%	-23.33%	25.00%	-12.20%	41.38%	-	-
Horiz. %	144.83%	108.62%	118.97%	155.17%	124.14%	141.38%	100.00%	-
P/EPS	14.64	15.06	6.73	14.13	14.71	-96.20	14.65	-0.01%
YoY %	-2.79%	123.77%	-52.37%	-3.94%	115.29%	-756.66%	-	-
Horiz. %	99.93%	102.80%	45.94%	96.45%	100.41%	-656.66%	100.00%	-
EY	6.83	6.64	14.86	7.08	6.80	-1.04	6.83	0.00%
YoY %	2.86%	-55.32%	109.89%	4.12%	753.85%	-115.23%	-	-
Horiz. %	100.00%	97.22%	217.57%	103.66%	99.56%	-15.23%	100.00%	-
DY	0.02	1.27	1.03	2.58	2.13	0.00	0.00	-
YoY %	-98.43%	23.30%	-60.08%	21.13%	0.00%	0.00%	-	-
Horiz. %	0.94%	59.62%	48.36%	121.13%	100.00%	-	-	-
P/NAPS	1.09	0.82	1.06	1.49	0.99	1.20	1.10	-0.15%
YoY %	32.93%	-22.64%	-28.86%	50.51%	-17.50%	9.09%	-	-
Horiz. %	99.09%	74.55%	96.36%	135.45%	90.00%	109.09%	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