[CHINWEL] QoQ Annualized Quarter Result on 30-Jun-2021 [#4]

Stock
[CHINWEL] CHIN WELL HOLDINGS BHD
Announcement Date
17-Sep-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
30-Jun-2021 [#4]
Profit Trend
QoQ- -4.05%
YoY- 866.65%
Quarter Report
Latest QR
Upcoming QR
CHINWEL's Result
CHINWEL's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 614,624 586,656 585,660 491,655 481,746 451,992 429,568 27.00%
PBT 116,142 99,008 88,484 33,080 32,401 30,054 27,364 162.37%
Tax -24,968 -22,192 -19,440 -9,687 -8,021 -8,240 -6,704 140.46%
NP 91,174 76,816 69,044 23,393 24,380 21,814 20,660 169.28%
-
NP to SH 91,176 76,816 69,044 23,393 24,380 21,814 20,660 169.29%
-
Tax Rate 21.50% 22.41% 21.97% 29.28% 24.76% 27.42% 24.50% -
Total Cost 523,449 509,840 516,616 468,262 457,366 430,178 408,908 17.91%
-
Net Worth 633,078 615,895 597,339 580,025 571,060 569,759 570,041 7.24%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div 20,625 30,938 - 9,522 5,739 8,676 - -
Div Payout % 22.62% 40.28% - 40.71% 23.54% 39.78% - -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 633,078 615,895 597,339 580,025 571,060 569,759 570,041 7.24%
NOSH 299,533 299,533 299,533 299,533 299,533 299,533 299,533 0.00%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 14.83% 13.09% 11.79% 4.76% 5.06% 4.83% 4.81% -
ROE 14.40% 12.47% 11.56% 4.03% 4.27% 3.83% 3.62% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 214.56 204.79 202.95 170.38 167.88 156.28 148.45 27.86%
EPS 31.83 26.82 23.92 8.11 8.49 7.54 7.12 171.62%
DPS 7.20 10.80 0.00 3.30 2.00 3.00 0.00 -
NAPS 2.21 2.15 2.07 2.01 1.99 1.97 1.97 7.97%
Adjusted Per Share Value based on latest NOSH - 299,533
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 205.19 195.86 195.52 164.14 160.83 150.90 143.41 27.00%
EPS 30.44 25.65 23.05 7.81 8.14 7.28 6.90 169.22%
DPS 6.89 10.33 0.00 3.18 1.92 2.90 0.00 -
NAPS 2.1136 2.0562 1.9942 1.9364 1.9065 1.9022 1.9031 7.25%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 1.62 1.38 1.26 1.20 1.15 1.12 0.965 -
P/RPS 0.76 0.67 0.62 0.70 0.69 0.72 0.65 10.99%
P/EPS 5.09 5.15 5.27 14.80 13.54 14.85 13.52 -47.89%
EY 19.65 19.43 18.99 6.76 7.39 6.73 7.40 91.87%
DY 4.44 7.83 0.00 2.75 1.74 2.68 0.00 -
P/NAPS 0.73 0.64 0.61 0.60 0.58 0.57 0.49 30.47%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 27/05/22 23/02/22 26/11/21 17/09/21 24/05/21 26/02/21 25/11/20 -
Price 1.49 1.65 1.22 1.28 1.37 1.03 1.00 -
P/RPS 0.69 0.81 0.60 0.75 0.82 0.66 0.67 1.98%
P/EPS 4.68 6.15 5.10 15.79 16.13 13.66 14.01 -51.88%
EY 21.36 16.25 19.61 6.33 6.20 7.32 7.14 107.75%
DY 4.83 6.55 0.00 2.58 1.46 2.91 0.00 -
P/NAPS 0.67 0.77 0.59 0.64 0.69 0.52 0.51 19.97%

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