[CHINWEL] YoY TTM 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- -9.71%

YoY- 78.37%

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
TTM Result
Revenue	459,215	532,095	471,985	358,185	437,358	471,729	353,188	4.46%
YoY %	-13.70%	12.74%	31.77%	-18.10%	-7.29%	33.56%	-	-
Horiz. %	130.02%	150.65%	133.64%	101.41%	123.83%	133.56%	100.00%	-
PBT	32,124	76,665	34,803	25,373	18,606	15,965	16,518	11.71%
YoY %	-58.10%	120.28%	37.17%	36.37%	16.54%	-3.35%	-	-
Horiz. %	194.48%	464.13%	210.70%	153.61%	112.64%	96.65%	100.00%	-
Tax	-5,573	-8,892	-4,131	-7,192	-10,507	-4,483	-9,429	-8.38%
YoY %	37.33%	-115.25%	42.56%	31.55%	-134.37%	52.46%	-	-
Horiz. %	59.10%	94.30%	43.81%	76.28%	111.43%	47.54%	100.00%	-
NP	26,551	67,773	30,672	18,181	8,099	11,482	7,089	24.59%
YoY %	-60.82%	120.96%	68.70%	124.48%	-29.46%	61.97%	-	-
Horiz. %	374.54%	956.03%	432.67%	256.47%	114.25%	161.97%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	22,672	52,293	22,476	19,201	10,765	17,792	11,754	11.55%
YoY %	-56.64%	132.66%	17.06%	78.37%	-39.50%	51.37%	-	-
Horiz. %	192.89%	444.90%	191.22%	163.36%	91.59%	151.37%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	17.35%	11.60%	11.87%	28.35%	56.47%	28.08%	57.08%	-
YoY %	49.57%	-2.27%	-58.13%	-49.80%	101.10%	-50.81%	-	-
Horiz. %	30.40%	20.32%	20.80%	49.67%	98.93%	49.19%	100.00%	-
Total Cost	432,664	464,322	441,313	340,004	429,259	460,247	346,099	3.78%
YoY %	-6.82%	5.21%	29.80%	-20.79%	-6.73%	32.98%	-	-
Horiz. %	125.01%	134.16%	127.51%	98.24%	124.03%	132.98%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	349,057	333,201	282,999	274,683	267,544	250,349	251,353	5.62%
YoY %	4.76%	17.74%	3.03%	2.67%	6.87%	-0.40%	-	-
Horiz. %	138.87%	132.56%	112.59%	109.28%	106.44%	99.60%	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	6,819	2,723	8,171	4,362	8,175	8,194	8,155	-2.93%
YoY %	150.42%	-66.67%	87.32%	-46.64%	-0.23%	0.48%	-	-
Horiz. %	83.62%	33.39%	100.20%	53.49%	100.25%	100.48%	100.00%	-
Div Payout %	30.08%	5.21%	36.36%	22.72%	75.94%	46.06%	69.39%	-
YoY %	477.35%	-85.67%	60.04%	-70.08%	64.87%	-33.62%	-	-
Horiz. %	43.35%	7.51%	52.40%	32.74%	109.44%	66.38%	100.00%	-

	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	31/03/07	CAGR
Equity
Net Worth	349,057	333,201	282,999	274,683	267,544	250,349	251,353	5.62%
YoY %	4.76%	17.74%	3.03%	2.67%	6.87%	-0.40%	-	-
Horiz. %	138.87%	132.56%	112.59%	109.28%	106.44%	99.60%	100.00%	-
NOSH	272,701	273,116	272,115	271,964	273,004	272,119	273,209	-0.03%
YoY %	-0.15%	0.37%	0.06%	-0.38%	0.33%	-0.40%	-	-
Horiz. %	99.81%	99.97%	99.60%	99.54%	99.92%	99.60%	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	5.78%	12.74%	6.50%	5.08%	1.85%	2.43%	2.01%	-
YoY %	-54.63%	96.00%	27.95%	174.59%	-23.87%	20.90%	-	-
Horiz. %	287.56%	633.83%	323.38%	252.74%	92.04%	120.90%	100.00%	-
ROE	6.50%	15.69%	7.94%	6.99%	4.02%	7.11%	4.68%	-
YoY %	-58.57%	97.61%	13.59%	73.88%	-43.46%	51.92%	-	-
Horiz. %	138.89%	335.26%	169.66%	149.36%	85.90%	151.92%	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	168.39	194.82	173.45	131.70	160.20	173.35	129.27	4.50%
YoY %	-13.57%	12.32%	31.70%	-17.79%	-7.59%	34.10%	-	-
Horiz. %	130.26%	150.71%	134.18%	101.88%	123.93%	134.10%	100.00%	-
EPS	8.31	19.15	8.26	7.06	3.94	6.54	4.30	11.59%
YoY %	-56.61%	131.84%	17.00%	79.19%	-39.76%	52.09%	-	-
Horiz. %	193.26%	445.35%	192.09%	164.19%	91.63%	152.09%	100.00%	-
DPS	2.50	1.00	3.00	1.60	3.00	3.00	3.00	-2.99%
YoY %	150.00%	-66.67%	87.50%	-46.67%	0.00%	0.00%	-	-
Horiz. %	83.33%	33.33%	100.00%	53.33%	100.00%	100.00%	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	160.10	185.51	164.55	124.88	152.48	164.46	123.13	4.46%
YoY %	-13.70%	12.74%	31.77%	-18.10%	-7.28%	33.57%	-	-
Horiz. %	130.03%	150.66%	133.64%	101.42%	123.84%	133.57%	100.00%	-
EPS	7.90	18.23	7.84	6.69	3.75	6.20	4.10	11.53%
YoY %	-56.66%	132.53%	17.19%	78.40%	-39.52%	51.22%	-	-
Horiz. %	192.68%	444.63%	191.22%	163.17%	91.46%	151.22%	100.00%	-
DPS	2.38	0.95	2.85	1.52	2.85	2.86	2.84	-2.89%
YoY %	150.53%	-66.67%	87.50%	-46.67%	-0.35%	0.70%	-	-
Horiz. %	83.80%	33.45%	100.35%	53.52%	100.35%	100.70%	100.00%	-
NAPS	1.2169	1.1617	0.9866	0.9576	0.9328	0.8728	0.8763	5.61%
YoY %	4.75%	17.75%	3.03%	2.66%	6.87%	-0.40%	-	-
Horiz. %	138.87%	132.57%	112.59%	109.28%	106.45%	99.60%	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	0.67	0.70	0.78	0.77	0.50	0.60	1.10	-7.92%
YoY %	-4.29%	-10.26%	1.30%	54.00%	-16.67%	-45.45%	-	-
Horiz. %	60.91%	63.64%	70.91%	70.00%	45.45%	54.55%	100.00%	-
P/EPS	13.59	7.16	16.47	14.45	20.29	15.91	33.01	-13.73%
YoY %	89.80%	-56.53%	13.98%	-28.78%	27.53%	-51.80%	-	-
Horiz. %	41.17%	21.69%	49.89%	43.77%	61.47%	48.20%	100.00%	-
EY	7.36	13.98	6.07	6.92	4.93	6.29	3.03	15.92%
YoY %	-47.35%	130.31%	-12.28%	40.37%	-21.62%	107.59%	-	-
Horiz. %	242.90%	461.39%	200.33%	228.38%	162.71%	207.59%	100.00%	-
DY	2.21	0.73	2.21	1.57	3.75	2.88	2.11	0.77%
YoY %	202.74%	-66.97%	40.76%	-58.13%	30.21%	36.49%	-	-
Horiz. %	104.74%	34.60%	104.74%	74.41%	177.73%	136.49%	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	0.62	0.66	0.89	0.76	0.74	0.58	1.21	-10.53%
YoY %	-6.06%	-25.84%	17.11%	2.70%	27.59%	-52.07%	-	-
Horiz. %	51.24%	54.55%	73.55%	62.81%	61.16%	47.93%	100.00%	-
P/EPS	12.63	6.74	18.77	14.16	29.93	15.45	36.26	-16.10%
YoY %	87.39%	-64.09%	32.56%	-52.69%	93.72%	-57.39%	-	-
Horiz. %	34.83%	18.59%	51.77%	39.05%	82.54%	42.61%	100.00%	-
EY	7.92	14.84	5.33	7.06	3.34	6.47	2.76	19.18%
YoY %	-46.63%	178.42%	-24.50%	111.38%	-48.38%	134.42%	-	-
Horiz. %	286.96%	537.68%	193.12%	255.80%	121.01%	234.42%	100.00%	-
DY	2.38	0.78	1.94	1.60	2.54	2.97	1.92	3.64%
YoY %	205.13%	-59.79%	21.25%	-37.01%	-14.48%	54.69%	-	-
Horiz. %	123.96%	40.63%	101.04%	83.33%	132.29%	154.69%	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