[CHINWEL] YoY Cumulative Quarter Result on 31-Mar-2014 [#3]

Stock

[CHINWEL] CHIN WELL HOLDINGS BHD

Announcement Date

22-May-2014

Admission Sponsor

Sponsor

Financial Year

30-Jun-2014

Quarter

31-Mar-2014 [#3]

Profit Trend

QoQ- 53.76%

YoY- 43.07%

Quarter Report

Chin Well 2014 Q3 Ann-GT-Board.pdf

Latest QR

Upcoming QR

CHINWEL's Result

CHINWEL's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Cumulative Result
Revenue	380,192	374,789	372,887	356,954	340,845	383,211	352,698	1.25%
YoY %	1.44%	0.51%	4.46%	4.73%	-11.06%	8.65%	-	-
Horiz. %	107.80%	106.26%	105.72%	101.21%	96.64%	108.65%	100.00%	-
PBT	51,032	56,809	42,793	30,804	21,269	59,600	33,995	6.99%
YoY %	-10.17%	32.75%	38.92%	44.83%	-64.31%	75.32%	-	-
Horiz. %	150.12%	167.11%	125.88%	90.61%	62.57%	175.32%	100.00%	-
Tax	-9,294	-9,132	-5,835	-6,240	-4,088	-6,401	-4,312	13.64%
YoY %	-1.77%	-56.50%	6.49%	-52.64%	36.13%	-48.45%	-	-
Horiz. %	215.54%	211.78%	135.32%	144.71%	94.81%	148.45%	100.00%	-
NP	41,738	47,677	36,958	24,564	17,181	53,199	29,683	5.83%
YoY %	-12.46%	29.00%	50.46%	42.97%	-67.70%	79.22%	-	-
Horiz. %	140.61%	160.62%	124.51%	82.75%	57.88%	179.22%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	41,738	47,677	28,240	20,375	14,241	39,204	22,431	10.89%
YoY %	-12.46%	68.83%	38.60%	43.07%	-63.67%	74.78%	-	-
Horiz. %	186.07%	212.55%	125.90%	90.83%	63.49%	174.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	18.21%	16.07%	13.64%	20.26%	19.22%	10.74%	12.68%	-
YoY %	13.32%	17.82%	-32.68%	5.41%	78.96%	-15.30%	-	-
Horiz. %	143.61%	126.74%	107.57%	159.78%	151.58%	84.70%	100.00%	-
Total Cost	338,454	327,112	335,929	332,390	323,664	330,012	323,015	0.78%
YoY %	3.47%	-2.62%	1.06%	2.70%	-1.92%	2.17%	-	-
Horiz. %	104.78%	101.27%	104.00%	102.90%	100.20%	102.17%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	530,173	476,171	403,031	365,006	348,536	332,606	283,453	10.98%
YoY %	11.34%	18.15%	10.42%	4.73%	4.79%	17.34%	-	-
Horiz. %	187.04%	167.99%	142.19%	128.77%	122.96%	117.34%	100.00%	-

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Dividend
Div	10,483	11,979	5,559	54	2,722	2,726	8,176	4.22%
YoY %	-12.49%	115.49%	10,194.44%	-98.02%	-0.15%	-66.66%	-	-
Horiz. %	128.22%	146.51%	67.99%	0.66%	33.29%	33.34%	100.00%	-
Div Payout %	25.12%	25.13%	19.69%	0.27%	19.12%	6.95%	36.45%	-
YoY %	-0.04%	27.63%	7,192.59%	-98.59%	175.11%	-80.93%	-	-
Horiz. %	68.92%	68.94%	54.02%	0.74%	52.46%	19.07%	100.00%	-

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Equity
Net Worth	530,173	476,171	403,031	365,006	348,536	332,606	283,453	10.98%
YoY %	11.34%	18.15%	10.42%	4.73%	4.79%	17.34%	-	-
Horiz. %	187.04%	167.99%	142.19%	128.77%	122.96%	117.34%	100.00%	-
NOSH	299,533	299,478	277,952	272,393	272,294	272,628	272,551	1.58%
YoY %	0.02%	7.74%	2.04%	0.04%	-0.12%	0.03%	-	-
Horiz. %	109.90%	109.88%	101.98%	99.94%	99.91%	100.03%	100.00%	-

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Ratio Analysis
NP Margin	10.98%	12.72%	9.91%	6.88%	5.04%	13.88%	8.42%	-
YoY %	-13.68%	28.36%	44.04%	36.51%	-63.69%	64.85%	-	-
Horiz. %	130.40%	151.07%	117.70%	81.71%	59.86%	164.85%	100.00%	-
ROE	7.87%	10.01%	7.01%	5.58%	4.09%	11.79%	7.91%	-
YoY %	-21.38%	42.80%	25.63%	36.43%	-65.31%	49.05%	-	-
Horiz. %	99.49%	126.55%	88.62%	70.54%	51.71%	149.05%	100.00%	-

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Per Share
RPS	126.93	125.15	134.15	131.04	125.18	140.56	129.41	-0.32%
YoY %	1.42%	-6.71%	2.37%	4.68%	-10.94%	8.62%	-	-
Horiz. %	98.08%	96.71%	103.66%	101.26%	96.73%	108.62%	100.00%	-
EPS	13.93	15.92	10.16	7.48	5.23	14.38	8.23	9.15%
YoY %	-12.50%	56.69%	35.83%	43.02%	-63.63%	74.73%	-	-
Horiz. %	169.26%	193.44%	123.45%	90.89%	63.55%	174.73%	100.00%	-
DPS	3.50	4.00	2.00	0.02	1.00	1.00	3.00	2.60%
YoY %	-12.50%	100.00%	9,900.00%	-98.00%	0.00%	-66.67%	-	-
Horiz. %	116.67%	133.33%	66.67%	0.67%	33.33%	33.33%	100.00%	-
NAPS	1.77	1.59	1.45	1.34	1.28	1.22	1.04	9.25%
YoY %	11.32%	9.66%	8.21%	4.69%	4.92%	17.31%	-	-
Horiz. %	170.19%	152.88%	139.42%	128.85%	123.08%	117.31%	100.00%	-

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Adjusted Per Share Value based on latest NOSH - 272,950
RPS	126.93	125.12	124.49	119.17	113.79	127.94	117.75	1.25%
YoY %	1.45%	0.51%	4.46%	4.73%	-11.06%	8.65%	-	-
Horiz. %	107.80%	106.26%	105.72%	101.21%	96.64%	108.65%	100.00%	-
EPS	13.93	15.92	9.43	6.80	4.75	13.09	7.49	10.88%
YoY %	-12.50%	68.82%	38.68%	43.16%	-63.71%	74.77%	-	-
Horiz. %	185.98%	212.55%	125.90%	90.79%	63.42%	174.77%	100.00%	-
DPS	3.50	4.00	1.86	0.02	0.91	0.91	2.73	4.22%
YoY %	-12.50%	115.05%	9,200.00%	-97.80%	0.00%	-66.67%	-	-
Horiz. %	128.21%	146.52%	68.13%	0.73%	33.33%	33.33%	100.00%	-
NAPS	1.77	1.5897	1.3455	1.2186	1.1636	1.1104	0.9463	10.98%
YoY %	11.34%	18.15%	10.41%	4.73%	4.79%	17.34%	-	-
Horiz. %	187.04%	167.99%	142.19%	128.78%	122.96%	117.34%	100.00%	-

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/17	31/03/16	31/03/15	31/03/14	29/03/13	30/03/12	31/03/11	-
Price	1.79	1.68	1.47	1.45	1.13	1.37	1.36	-
P/RPS	1.41	1.34	1.10	1.11	0.90	0.97	1.05	5.03%
YoY %	5.22%	21.82%	-0.90%	23.33%	-7.22%	-7.62%	-	-
Horiz. %	134.29%	127.62%	104.76%	105.71%	85.71%	92.38%	100.00%	-
P/EPS	12.85	10.55	14.47	19.39	21.61	9.53	16.52	-4.09%
YoY %	21.80%	-27.09%	-25.37%	-10.27%	126.76%	-42.31%	-	-
Horiz. %	77.78%	63.86%	87.59%	117.37%	130.81%	57.69%	100.00%	-
EY	7.78	9.48	6.91	5.16	4.63	10.50	6.05	4.27%
YoY %	-17.93%	37.19%	33.91%	11.45%	-55.90%	73.55%	-	-
Horiz. %	128.60%	156.69%	114.21%	85.29%	76.53%	173.55%	100.00%	-
DY	1.96	2.38	1.36	0.01	0.88	0.73	2.21	-1.97%
YoY %	-17.65%	75.00%	13,500.00%	-98.86%	20.55%	-66.97%	-	-
Horiz. %	88.69%	107.69%	61.54%	0.45%	39.82%	33.03%	100.00%	-
P/NAPS	1.01	1.06	1.01	1.08	0.88	1.12	1.31	-4.23%
YoY %	-4.72%	4.95%	-6.48%	22.73%	-21.43%	-14.50%	-	-
Horiz. %	77.10%	80.92%	77.10%	82.44%	67.18%	85.50%	100.00%	-

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Price Multiplier on Announcement Date
Date	25/05/17	26/05/16	21/05/15	22/05/14	30/05/13	24/05/12	26/05/11	-
Price	1.80	1.67	1.64	1.46	1.05	1.29	1.55	-
P/RPS	1.42	1.33	1.22	1.11	0.84	0.92	1.20	2.84%
YoY %	6.77%	9.02%	9.91%	32.14%	-8.70%	-23.33%	-	-
Horiz. %	118.33%	110.83%	101.67%	92.50%	70.00%	76.67%	100.00%	-
P/EPS	12.92	10.49	16.14	19.52	20.08	8.97	18.83	-6.07%
YoY %	23.16%	-35.01%	-17.32%	-2.79%	123.86%	-52.36%	-	-
Horiz. %	68.61%	55.71%	85.71%	103.66%	106.64%	47.64%	100.00%	-
EY	7.74	9.53	6.20	5.12	4.98	11.15	5.31	6.47%
YoY %	-18.78%	53.71%	21.09%	2.81%	-55.34%	109.98%	-	-
Horiz. %	145.76%	179.47%	116.76%	96.42%	93.79%	209.98%	100.00%	-
DY	1.94	2.40	1.22	0.01	0.95	0.78	1.94	0.00%
YoY %	-19.17%	96.72%	12,100.00%	-98.95%	21.79%	-59.79%	-	-
Horiz. %	100.00%	123.71%	62.89%	0.52%	48.97%	40.21%	100.00%	-
P/NAPS	1.02	1.05	1.13	1.09	0.82	1.06	1.49	-6.11%
YoY %	-2.86%	-7.08%	3.67%	32.93%	-22.64%	-28.86%	-	-
Horiz. %	68.46%	70.47%	75.84%	73.15%	55.03%	71.14%	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