[CHINWEL] QoQ Annualized Quarter Result on 30-Sep-2021 [#1]

Stock
[CHINWEL] CHIN WELL HOLDINGS BHD
Announcement Date
26-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
30-Sep-2021 [#1]
Profit Trend
QoQ- 195.15%
YoY- 234.19%
Quarter Report
Latest QR
Upcoming QR
CHINWEL's Result
CHINWEL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 657,838 614,624 586,656 585,660 491,655 481,746 451,992 28.51%
PBT 122,206 116,142 99,008 88,484 33,080 32,401 30,054 155.41%
Tax -26,249 -24,968 -22,192 -19,440 -9,687 -8,021 -8,240 116.95%
NP 95,957 91,174 76,816 69,044 23,393 24,380 21,814 169.19%
-
NP to SH 95,989 91,176 76,816 69,044 23,393 24,380 21,814 169.25%
-
Tax Rate 21.48% 21.50% 22.41% 21.97% 29.28% 24.76% 27.42% -
Total Cost 561,881 523,449 509,840 516,616 468,262 457,366 430,178 19.54%
-
Net Worth 664,587 633,078 615,895 597,339 580,025 571,060 569,759 10.83%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div 38,385 20,625 30,938 - 9,522 5,739 8,676 170.23%
Div Payout % 39.99% 22.62% 40.28% - 40.71% 23.54% 39.78% -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 664,587 633,078 615,895 597,339 580,025 571,060 569,759 10.83%
NOSH 299,533 299,533 299,533 299,533 299,533 299,533 299,533 0.00%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 14.59% 14.83% 13.09% 11.79% 4.76% 5.06% 4.83% -
ROE 14.44% 14.40% 12.47% 11.56% 4.03% 4.27% 3.83% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 229.64 214.56 204.79 202.95 170.38 167.88 156.28 29.34%
EPS 33.51 31.83 26.82 23.92 8.11 8.49 7.54 171.05%
DPS 13.40 7.20 10.80 0.00 3.30 2.00 3.00 171.96%
NAPS 2.32 2.21 2.15 2.07 2.01 1.99 1.97 11.55%
Adjusted Per Share Value based on latest NOSH - 299,533
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 219.62 205.19 195.86 195.52 164.14 160.83 150.90 28.51%
EPS 32.05 30.44 25.65 23.05 7.81 8.14 7.28 169.34%
DPS 12.82 6.89 10.33 0.00 3.18 1.92 2.90 170.09%
NAPS 2.2187 2.1136 2.0562 1.9942 1.9364 1.9065 1.9022 10.83%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 1.70 1.62 1.38 1.26 1.20 1.15 1.12 -
P/RPS 0.74 0.76 0.67 0.62 0.70 0.69 0.72 1.84%
P/EPS 5.07 5.09 5.15 5.27 14.80 13.54 14.85 -51.24%
EY 19.71 19.65 19.43 18.99 6.76 7.39 6.73 105.10%
DY 7.88 4.44 7.83 0.00 2.75 1.74 2.68 105.64%
P/NAPS 0.73 0.73 0.64 0.61 0.60 0.58 0.57 17.98%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 29/08/22 27/05/22 23/02/22 26/11/21 17/09/21 24/05/21 26/02/21 -
Price 1.76 1.49 1.65 1.22 1.28 1.37 1.03 -
P/RPS 0.77 0.69 0.81 0.60 0.75 0.82 0.66 10.85%
P/EPS 5.25 4.68 6.15 5.10 15.79 16.13 13.66 -47.23%
EY 19.04 21.36 16.25 19.61 6.33 6.20 7.32 89.46%
DY 7.61 4.83 6.55 0.00 2.58 1.46 2.91 90.14%
P/NAPS 0.76 0.67 0.77 0.59 0.64 0.69 0.52 28.87%

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