[CHINWEL] YoY Cumulative Quarter Result on 31-Mar-2010 [#3]

Stock

[CHINWEL] CHIN WELL HOLDINGS BHD

Announcement Date

25-May-2010

Admission Sponsor

Sponsor

Financial Year

30-Jun-2010

Quarter

31-Mar-2010 [#3]

Profit Trend

QoQ- 48.99%

YoY- 654.47%

Quarter Report

CHINWEL's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Cumulative Result
Revenue	340,845	383,211	352,698	284,746	294,379	356,619	274,685	3.65%
YoY %	-11.06%	8.65%	23.86%	-3.27%	-17.45%	29.83%	-	-
Horiz. %	124.09%	139.51%	128.40%	103.66%	107.17%	129.83%	100.00%	-
PBT	21,269	59,600	33,995	18,138	1,323	17,645	20,017	1.01%
YoY %	-64.31%	75.32%	87.42%	1,270.98%	-92.50%	-11.85%	-	-
Horiz. %	106.25%	297.75%	169.83%	90.61%	6.61%	88.15%	100.00%	-
Tax	-4,088	-6,401	-4,312	-5,160	-6,092	-7,618	-7,949	-10.48%
YoY %	36.13%	-48.45%	16.43%	15.30%	20.03%	4.16%	-	-
Horiz. %	51.43%	80.53%	54.25%	64.91%	76.64%	95.84%	100.00%	-
NP	17,181	53,199	29,683	12,978	-4,769	10,027	12,068	6.05%
YoY %	-67.70%	79.22%	128.72%	372.13%	-147.56%	-16.91%	-	-
Horiz. %	142.37%	440.83%	245.96%	107.54%	-39.52%	83.09%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	14,241	39,204	22,431	13,895	-2,506	14,077	13,956	0.33%
YoY %	-63.67%	74.78%	61.43%	654.47%	-117.80%	0.87%	-	-
Horiz. %	102.04%	280.91%	160.73%	99.56%	-17.96%	100.87%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	19.22%	10.74%	12.68%	28.45%	460.47%	43.17%	39.71%	-
YoY %	78.96%	-15.30%	-55.43%	-93.82%	966.64%	8.71%	-	-
Horiz. %	48.40%	27.05%	31.93%	71.64%	1,159.58%	108.71%	100.00%	-
Total Cost	323,664	330,012	323,015	271,768	299,148	346,592	262,617	3.54%
YoY %	-1.92%	2.17%	18.86%	-9.15%	-13.69%	31.98%	-	-
Horiz. %	123.25%	125.66%	123.00%	103.48%	113.91%	131.98%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	348,536	332,606	283,453	275,175	266,943	250,499	250,771	5.63%
YoY %	4.79%	17.34%	3.01%	3.08%	6.56%	-0.11%	-	-
Horiz. %	138.99%	132.63%	113.03%	109.73%	106.45%	99.89%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Dividend
Div	2,722	2,726	8,176	4,359	-	-	-	-
YoY %	-0.15%	-66.66%	87.57%	0.00%	-	-	-	-
Horiz. %	62.45%	62.54%	187.57%	100.00%	-	-	-	-
Div Payout %	19.12%	6.95%	36.45%	31.37%	-	-	-	-
YoY %	175.11%	-80.93%	16.19%	0.00%	-	-	-	-
Horiz. %	60.95%	22.15%	116.19%	100.00%	-	-	-	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Equity
Net Worth	348,536	332,606	283,453	275,175	266,943	250,499	250,771	5.63%
YoY %	4.79%	17.34%	3.01%	3.08%	6.56%	-0.11%	-	-
Horiz. %	138.99%	132.63%	113.03%	109.73%	106.45%	99.89%	100.00%	-
NOSH	272,294	272,628	272,551	272,450	272,391	272,282	272,578	-0.01%
YoY %	-0.12%	0.03%	0.04%	0.02%	0.04%	-0.11%	-	-
Horiz. %	99.90%	100.02%	99.99%	99.95%	99.93%	99.89%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Ratio Analysis
NP Margin	5.04%	13.88%	8.42%	4.56%	-1.62%	2.81%	4.39%	-
YoY %	-63.69%	64.85%	84.65%	381.48%	-157.65%	-35.99%	-	-
Horiz. %	114.81%	316.17%	191.80%	103.87%	-36.90%	64.01%	100.00%	-
ROE	4.09%	11.79%	7.91%	5.05%	-0.94%	5.62%	5.57%	-
YoY %	-65.31%	49.05%	56.63%	637.23%	-116.73%	0.90%	-	-
Horiz. %	73.43%	211.67%	142.01%	90.66%	-16.88%	100.90%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Per Share
RPS	125.18	140.56	129.41	104.51	108.07	130.97	100.77	3.67%
YoY %	-10.94%	8.62%	23.83%	-3.29%	-17.48%	29.97%	-	-
Horiz. %	124.22%	139.49%	128.42%	103.71%	107.24%	129.97%	100.00%	-
EPS	5.23	14.38	8.23	5.10	-0.92	5.17	5.12	0.35%
YoY %	-63.63%	74.73%	61.37%	654.35%	-117.79%	0.98%	-	-
Horiz. %	102.15%	280.86%	160.74%	99.61%	-17.97%	100.98%	100.00%	-
DPS	1.00	1.00	3.00	1.60	0.00	0.00	0.00	-
YoY %	0.00%	-66.67%	87.50%	0.00%	0.00%	0.00%	-	-
Horiz. %	62.50%	62.50%	187.50%	100.00%	-	-	-	-
NAPS	1.28	1.22	1.04	1.01	0.98	0.92	0.92	5.65%
YoY %	4.92%	17.31%	2.97%	3.06%	6.52%	0.00%	-	-
Horiz. %	139.13%	132.61%	113.04%	109.78%	106.52%	100.00%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Adjusted Per Share Value based on latest NOSH - 271,964
RPS	113.79	127.94	117.75	95.06	98.28	119.06	91.70	3.65%
YoY %	-11.06%	8.65%	23.87%	-3.28%	-17.45%	29.84%	-	-
Horiz. %	124.09%	139.52%	128.41%	103.66%	107.18%	129.84%	100.00%	-
EPS	4.75	13.09	7.49	4.64	-0.84	4.70	4.66	0.31%
YoY %	-63.71%	74.77%	61.42%	652.38%	-117.87%	0.86%	-	-
Horiz. %	101.93%	280.90%	160.73%	99.57%	-18.03%	100.86%	100.00%	-
DPS	0.91	0.91	2.73	1.46	0.00	0.00	0.00	-
YoY %	0.00%	-66.67%	86.99%	0.00%	0.00%	0.00%	-	-
Horiz. %	62.33%	62.33%	186.99%	100.00%	-	-	-	-
NAPS	1.1636	1.1104	0.9463	0.9187	0.8912	0.8363	0.8372	5.63%
YoY %	4.79%	17.34%	3.00%	3.09%	6.56%	-0.11%	-	-
Horiz. %	138.99%	132.63%	113.03%	109.73%	106.45%	99.89%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/03/13	30/03/12	31/03/11	31/03/10	31/03/09	31/03/08	30/03/07	-
Price	1.13	1.37	1.36	1.02	0.80	1.04	1.42	-
P/RPS	0.90	0.97	1.05	0.98	0.74	0.79	1.41	-7.20%
YoY %	-7.22%	-7.62%	7.14%	32.43%	-6.33%	-43.97%	-	-
Horiz. %	63.83%	68.79%	74.47%	69.50%	52.48%	56.03%	100.00%	-
P/EPS	21.61	9.53	16.52	20.00	-86.96	20.12	27.73	-4.06%
YoY %	126.76%	-42.31%	-17.40%	123.00%	-532.21%	-27.44%	-	-
Horiz. %	77.93%	34.37%	59.57%	72.12%	-313.60%	72.56%	100.00%	-
EY	4.63	10.50	6.05	5.00	-1.15	4.97	3.61	4.23%
YoY %	-55.90%	73.55%	21.00%	534.78%	-123.14%	37.67%	-	-
Horiz. %	128.25%	290.86%	167.59%	138.50%	-31.86%	137.67%	100.00%	-
DY	0.88	0.73	2.21	1.57	0.00	0.00	0.00	-
YoY %	20.55%	-66.97%	40.76%	0.00%	0.00%	0.00%	-	-
Horiz. %	56.05%	46.50%	140.76%	100.00%	-	-	-	-
P/NAPS	0.88	1.12	1.31	1.01	0.82	1.13	1.54	-8.89%
YoY %	-21.43%	-14.50%	29.70%	23.17%	-27.43%	-26.62%	-	-
Horiz. %	57.14%	72.73%	85.06%	65.58%	53.25%	73.38%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Price Multiplier on Announcement Date
Date	30/05/13	24/05/12	26/05/11	25/05/10	21/05/09	22/05/08	23/05/07	-
Price	1.05	1.29	1.55	1.00	1.18	1.01	1.56	-
P/RPS	0.84	0.92	1.20	0.96	1.09	0.77	1.55	-9.69%
YoY %	-8.70%	-23.33%	25.00%	-11.93%	41.56%	-50.32%	-	-
Horiz. %	54.19%	59.35%	77.42%	61.94%	70.32%	49.68%	100.00%	-
P/EPS	20.08	8.97	18.83	19.61	-128.26	19.54	30.47	-6.70%
YoY %	123.86%	-52.36%	-3.98%	115.29%	-756.40%	-35.87%	-	-
Horiz. %	65.90%	29.44%	61.80%	64.36%	-420.94%	64.13%	100.00%	-
EY	4.98	11.15	5.31	5.10	-0.78	5.12	3.28	7.20%
YoY %	-55.34%	109.98%	4.12%	753.85%	-115.23%	56.10%	-	-
Horiz. %	151.83%	339.94%	161.89%	155.49%	-23.78%	156.10%	100.00%	-
DY	0.95	0.78	1.94	1.60	0.00	0.00	0.00	-
YoY %	21.79%	-59.79%	21.25%	0.00%	0.00%	0.00%	-	-
Horiz. %	59.37%	48.75%	121.25%	100.00%	-	-	-	-
P/NAPS	0.82	1.06	1.49	0.99	1.20	1.10	1.70	-11.43%
YoY %	-22.64%	-28.86%	50.51%	-17.50%	9.09%	-35.29%	-	-
Horiz. %	48.24%	62.35%	87.65%	58.24%	70.59%	64.71%	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