[CHINWEL] YoY Cumulative 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- 33.75%

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
Cumulative Result
Revenue	356,954	340,845	383,211	352,698	284,746	294,379	356,619	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	30,804	21,269	59,600	33,995	18,138	1,323	17,645	9.72%
YoY %	44.83%	-64.31%	75.32%	87.42%	1,270.98%	-92.50%	-	-
Horiz. %	174.58%	120.54%	337.77%	192.66%	102.79%	7.50%	100.00%	-
Tax	-6,240	-4,088	-6,401	-4,312	-5,160	-6,092	-7,618	-3.26%
YoY %	-52.64%	36.13%	-48.45%	16.43%	15.30%	20.03%	-	-
Horiz. %	81.91%	53.66%	84.02%	56.60%	67.73%	79.97%	100.00%	-
NP	24,564	17,181	53,199	29,683	12,978	-4,769	10,027	16.09%
YoY %	42.97%	-67.70%	79.22%	128.72%	372.13%	-147.56%	-	-
Horiz. %	244.98%	171.35%	530.56%	296.03%	129.43%	-47.56%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	20,375	14,241	39,204	22,431	13,895	-2,506	14,077	6.35%
YoY %	43.07%	-63.67%	74.78%	61.43%	654.47%	-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%	460.47%	43.17%	-
YoY %	5.41%	78.96%	-15.30%	-55.43%	-93.82%	966.64%	-	-
Horiz. %	46.93%	44.52%	24.88%	29.37%	65.90%	1,066.64%	100.00%	-
Total Cost	332,390	323,664	330,012	323,015	271,768	299,148	346,592	-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	54	2,722	2,726	8,176	4,359	-	-	-
YoY %	-98.02%	-0.15%	-66.66%	87.57%	0.00%	-	-	-
Horiz. %	1.24%	62.45%	62.54%	187.57%	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	5.58%	4.09%	11.79%	7.91%	5.05%	-0.94%	5.62%	-
YoY %	36.43%	-65.31%	49.05%	56.63%	637.23%	-116.73%	-	-
Horiz. %	99.29%	72.78%	209.79%	140.75%	89.86%	-16.73%	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	131.04	125.18	140.56	129.41	104.51	108.07	130.97	0.00%
YoY %	4.68%	-10.94%	8.62%	23.83%	-3.29%	-17.48%	-	-
Horiz. %	100.05%	95.58%	107.32%	98.81%	79.80%	82.52%	100.00%	-
EPS	7.48	5.23	14.38	8.23	5.10	-0.92	5.17	6.34%
YoY %	43.02%	-63.63%	74.73%	61.37%	654.35%	-117.79%	-	-
Horiz. %	144.68%	101.16%	278.14%	159.19%	98.65%	-17.79%	100.00%	-
DPS	0.02	1.00	1.00	3.00	1.60	0.00	0.00	-
YoY %	-98.00%	0.00%	-66.67%	87.50%	0.00%	0.00%	-	-
Horiz. %	1.25%	62.50%	62.50%	187.50%	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	124.45	118.83	133.60	122.96	99.27	102.63	124.33	0.01%
YoY %	4.73%	-11.06%	8.65%	23.86%	-3.27%	-17.45%	-	-
Horiz. %	100.10%	95.58%	107.46%	98.90%	79.84%	82.55%	100.00%	-
EPS	7.10	4.96	13.67	7.82	4.84	-0.87	4.91	6.33%
YoY %	43.15%	-63.72%	74.81%	61.57%	656.32%	-117.72%	-	-
Horiz. %	144.60%	101.02%	278.41%	159.27%	98.57%	-17.72%	100.00%	-
DPS	0.02	0.95	0.95	2.85	1.52	0.00	0.00	-
YoY %	-97.89%	0.00%	-66.67%	87.50%	0.00%	0.00%	-	-
Horiz. %	1.32%	62.50%	62.50%	187.50%	100.00%	-	-	-
NAPS	1.2725	1.2151	1.1596	0.9882	0.9594	0.9307	0.8733	6.47%
YoY %	4.72%	4.79%	17.34%	3.00%	3.08%	6.57%	-	-
Horiz. %	145.71%	139.14%	132.78%	113.16%	109.86%	106.57%	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 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	1.11	0.90	0.97	1.05	0.98	0.74	0.79	5.82%
YoY %	23.33%	-7.22%	-7.62%	7.14%	32.43%	-6.33%	-	-
Horiz. %	140.51%	113.92%	122.78%	132.91%	124.05%	93.67%	100.00%	-
P/EPS	19.39	21.61	9.53	16.52	20.00	-86.96	20.12	-0.61%
YoY %	-10.27%	126.76%	-42.31%	-17.40%	123.00%	-532.21%	-	-
Horiz. %	96.37%	107.41%	47.37%	82.11%	99.40%	-432.21%	100.00%	-
EY	5.16	4.63	10.50	6.05	5.00	-1.15	4.97	0.62%
YoY %	11.45%	-55.90%	73.55%	21.00%	534.78%	-123.14%	-	-
Horiz. %	103.82%	93.16%	211.27%	121.73%	100.60%	-23.14%	100.00%	-
DY	0.01	0.88	0.73	2.21	1.57	0.00	0.00	-
YoY %	-98.86%	20.55%	-66.97%	40.76%	0.00%	0.00%	-	-
Horiz. %	0.64%	56.05%	46.50%	140.76%	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	1.11	0.84	0.92	1.20	0.96	1.09	0.77	6.28%
YoY %	32.14%	-8.70%	-23.33%	25.00%	-11.93%	41.56%	-	-
Horiz. %	144.16%	109.09%	119.48%	155.84%	124.68%	141.56%	100.00%	-
P/EPS	19.52	20.08	8.97	18.83	19.61	-128.26	19.54	-0.01%
YoY %	-2.79%	123.86%	-52.36%	-3.98%	115.29%	-756.40%	-	-
Horiz. %	99.90%	102.76%	45.91%	96.37%	100.36%	-656.40%	100.00%	-
EY	5.12	4.98	11.15	5.31	5.10	-0.78	5.12	0.00%
YoY %	2.81%	-55.34%	109.98%	4.12%	753.85%	-115.23%	-	-
Horiz. %	100.00%	97.27%	217.77%	103.71%	99.61%	-15.23%	100.00%	-
DY	0.01	0.95	0.78	1.94	1.60	0.00	0.00	-
YoY %	-98.95%	21.79%	-59.79%	21.25%	0.00%	0.00%	-	-
Horiz. %	0.62%	59.37%	48.75%	121.25%	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