[CHINWEL] QoQ Annualized Quarter Result on 30-Jun-2016 [#4]

Stock
[CHINWEL] CHIN WELL HOLDINGS BHD
Announcement Date
25-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
30-Jun-2016 [#4]
Profit Trend
QoQ- -0.32%
YoY- 55.56%
Quarter Report
Latest QR
Upcoming QR
CHINWEL's Result
CHINWEL's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 506,922 479,174 453,236 508,134 499,718 527,104 562,508 -6.69%
PBT 68,042 67,454 60,824 74,801 75,745 86,536 87,308 -15.30%
Tax -12,392 -13,320 -9,372 -11,432 -12,176 -12,832 -14,588 -10.29%
NP 55,650 54,134 51,452 63,369 63,569 73,704 72,720 -16.32%
-
NP to SH 55,650 54,134 51,452 63,369 63,569 73,704 72,720 -16.32%
-
Tax Rate 18.21% 19.75% 15.41% 15.28% 16.07% 14.83% 16.71% -
Total Cost 451,272 425,040 401,784 444,765 436,149 453,400 489,788 -5.30%
-
Net Worth 530,173 530,173 503,725 494,126 476,171 494,356 485,243 6.07%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div 13,978 20,967 - 25,455 15,972 23,968 - -
Div Payout % 25.12% 38.73% - 40.17% 25.13% 32.52% - -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 530,173 530,173 503,725 494,126 476,171 494,356 485,243 6.07%
NOSH 299,533 299,533 299,836 299,470 299,478 299,609 299,533 0.00%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 10.98% 11.30% 11.35% 12.47% 12.72% 13.98% 12.93% -
ROE 10.50% 10.21% 10.21% 12.82% 13.35% 14.91% 14.99% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 169.24 159.97 151.16 169.68 166.86 175.93 187.80 -6.69%
EPS 18.57 18.08 17.16 21.16 21.23 24.60 24.28 -16.35%
DPS 4.67 7.00 0.00 8.50 5.33 8.00 0.00 -
NAPS 1.77 1.77 1.68 1.65 1.59 1.65 1.62 6.07%
Adjusted Per Share Value based on latest NOSH - 299,446
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 169.24 159.97 151.31 169.64 166.83 175.98 187.80 -6.69%
EPS 18.57 18.08 17.18 21.16 21.22 24.61 24.28 -16.35%
DPS 4.67 7.00 0.00 8.50 5.33 8.00 0.00 -
NAPS 1.77 1.77 1.6817 1.6497 1.5897 1.6504 1.62 6.07%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 1.79 1.54 1.76 1.45 1.68 2.10 1.40 -
P/RPS 1.06 0.96 1.16 0.85 1.01 1.19 0.75 25.91%
P/EPS 9.63 8.52 10.26 6.85 7.91 8.54 5.77 40.65%
EY 10.38 11.74 9.75 14.59 12.63 11.71 17.34 -28.94%
DY 2.61 4.55 0.00 5.86 3.17 3.81 0.00 -
P/NAPS 1.01 0.87 1.05 0.88 1.06 1.27 0.86 11.30%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 25/05/17 27/02/17 22/11/16 25/08/16 26/05/16 26/02/16 26/11/15 -
Price 1.80 1.74 1.56 1.51 1.67 1.81 1.69 -
P/RPS 1.06 1.09 1.03 0.89 1.00 1.03 0.90 11.51%
P/EPS 9.69 9.63 9.09 7.14 7.87 7.36 6.96 24.65%
EY 10.32 10.39 11.00 14.01 12.71 13.59 14.37 -19.78%
DY 2.59 4.02 0.00 5.63 3.19 4.42 0.00 -
P/NAPS 1.02 0.98 0.93 0.92 1.05 1.10 1.04 -1.28%

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
Post a Comment