[CHINWEL] QoQ Annualized Quarter Result on 30-Sep-2016 [#1]

Stock
[CHINWEL] CHIN WELL HOLDINGS BHD
Announcement Date
22-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
30-Sep-2016 [#1]
Profit Trend
QoQ- -18.81%
YoY- -29.25%
Quarter Report
Latest QR
Upcoming QR
CHINWEL's Result
CHINWEL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 521,288 506,922 479,174 453,236 508,134 499,718 527,104 -0.73%
PBT 62,118 68,042 67,454 60,824 74,801 75,745 86,536 -19.84%
Tax -11,259 -12,392 -13,320 -9,372 -11,432 -12,176 -12,832 -8.35%
NP 50,859 55,650 54,134 51,452 63,369 63,569 73,704 -21.92%
-
NP to SH 50,859 55,650 54,134 51,452 63,369 63,569 73,704 -21.92%
-
Tax Rate 18.13% 18.21% 19.75% 15.41% 15.28% 16.07% 14.83% -
Total Cost 470,429 451,272 425,040 401,784 444,765 436,149 453,400 2.49%
-
Net Worth 533,168 530,173 530,173 503,725 494,126 476,171 494,356 5.17%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div 20,368 13,978 20,967 - 25,455 15,972 23,968 -10.29%
Div Payout % 40.05% 25.12% 38.73% - 40.17% 25.13% 32.52% -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 533,168 530,173 530,173 503,725 494,126 476,171 494,356 5.17%
NOSH 299,533 299,533 299,533 299,836 299,470 299,478 299,609 -0.01%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 9.76% 10.98% 11.30% 11.35% 12.47% 12.72% 13.98% -
ROE 9.54% 10.50% 10.21% 10.21% 12.82% 13.35% 14.91% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 174.03 169.24 159.97 151.16 169.68 166.86 175.93 -0.72%
EPS 16.98 18.57 18.08 17.16 21.16 21.23 24.60 -21.91%
DPS 6.80 4.67 7.00 0.00 8.50 5.33 8.00 -10.27%
NAPS 1.78 1.77 1.77 1.68 1.65 1.59 1.65 5.19%
Adjusted Per Share Value based on latest NOSH - 299,836
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 181.74 176.73 167.06 158.01 177.15 174.22 183.77 -0.73%
EPS 17.73 19.40 18.87 17.94 22.09 22.16 25.70 -21.94%
DPS 7.10 4.87 7.31 0.00 8.87 5.57 8.36 -10.32%
NAPS 1.8588 1.8484 1.8484 1.7562 1.7227 1.6601 1.7235 5.17%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 1.79 1.79 1.54 1.76 1.45 1.68 2.10 -
P/RPS 1.03 1.06 0.96 1.16 0.85 1.01 1.19 -9.18%
P/EPS 10.54 9.63 8.52 10.26 6.85 7.91 8.54 15.07%
EY 9.49 10.38 11.74 9.75 14.59 12.63 11.71 -13.08%
DY 3.80 2.61 4.55 0.00 5.86 3.17 3.81 -0.17%
P/NAPS 1.01 1.01 0.87 1.05 0.88 1.06 1.27 -14.17%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 29/08/17 25/05/17 27/02/17 22/11/16 25/08/16 26/05/16 26/02/16 -
Price 1.79 1.80 1.74 1.56 1.51 1.67 1.81 -
P/RPS 1.03 1.06 1.09 1.03 0.89 1.00 1.03 0.00%
P/EPS 10.54 9.69 9.63 9.09 7.14 7.87 7.36 27.07%
EY 9.49 10.32 10.39 11.00 14.01 12.71 13.59 -21.30%
DY 3.80 2.59 4.02 0.00 5.63 3.19 4.42 -9.59%
P/NAPS 1.01 1.02 0.98 0.93 0.92 1.05 1.10 -5.53%

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