[CHINWEL] QoQ Annualized Quarter Result on 30-Sep-2022 [#1]

Stock
[CHINWEL] CHIN WELL HOLDINGS BHD
Announcement Date
29-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2023
Quarter
30-Sep-2022 [#1]
Profit Trend
QoQ- 7.9%
YoY- 50.01%
Quarter Report
Latest QR
Upcoming QR
CHINWEL's Result
CHINWEL's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 456,452 481,122 541,276 636,716 657,838 614,624 586,656 -15.44%
PBT 52,280 61,406 91,802 136,912 122,206 116,142 99,008 -34.74%
Tax -12,891 -15,613 -23,036 -33,420 -26,249 -24,968 -22,192 -30.45%
NP 39,389 45,793 68,766 103,492 95,957 91,174 76,816 -36.01%
-
NP to SH 39,461 45,848 68,812 103,576 95,989 91,176 76,816 -35.93%
-
Tax Rate 24.66% 25.43% 25.09% 24.41% 21.48% 21.50% 22.41% -
Total Cost 417,063 435,329 472,510 533,224 561,881 523,449 509,840 -12.56%
-
Net Worth 681,755 661,704 673,164 673,164 664,587 633,078 615,895 7.02%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div 15,783 18,332 27,499 - 38,385 20,625 30,938 -36.23%
Div Payout % 40.00% 39.99% 39.96% - 39.99% 22.62% 40.28% -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 681,755 661,704 673,164 673,164 664,587 633,078 615,895 7.02%
NOSH 299,533 299,533 299,533 299,533 299,533 299,533 299,533 0.00%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 8.63% 9.52% 12.70% 16.25% 14.59% 14.83% 13.09% -
ROE 5.79% 6.93% 10.22% 15.39% 14.44% 14.40% 12.47% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 159.35 167.96 188.96 222.28 229.64 214.56 204.79 -15.44%
EPS 13.78 16.00 24.02 36.16 33.51 31.83 26.82 -35.92%
DPS 5.51 6.40 9.60 0.00 13.40 7.20 10.80 -36.22%
NAPS 2.38 2.31 2.35 2.35 2.32 2.21 2.15 7.03%
Adjusted Per Share Value based on latest NOSH - 299,533
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 152.39 160.62 180.71 212.57 219.62 205.19 195.86 -15.44%
EPS 13.17 15.31 22.97 34.58 32.05 30.44 25.65 -35.95%
DPS 5.27 6.12 9.18 0.00 12.82 6.89 10.33 -36.23%
NAPS 2.2761 2.2091 2.2474 2.2474 2.2187 2.1136 2.0562 7.02%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 1.32 1.61 1.60 1.64 1.70 1.62 1.38 -
P/RPS 0.83 0.96 0.85 0.74 0.74 0.76 0.67 15.39%
P/EPS 9.58 10.06 6.66 4.54 5.07 5.09 5.15 51.42%
EY 10.44 9.94 15.01 22.05 19.71 19.65 19.43 -33.98%
DY 4.17 3.98 6.00 0.00 7.88 4.44 7.83 -34.37%
P/NAPS 0.55 0.70 0.68 0.70 0.73 0.73 0.64 -9.63%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 29/08/23 26/05/23 28/02/23 29/11/22 29/08/22 27/05/22 23/02/22 -
Price 1.43 1.44 1.69 1.46 1.76 1.49 1.65 -
P/RPS 0.90 0.86 0.89 0.66 0.77 0.69 0.81 7.29%
P/EPS 10.38 9.00 7.04 4.04 5.25 4.68 6.15 41.89%
EY 9.63 11.11 14.21 24.77 19.04 21.36 16.25 -29.51%
DY 3.85 4.44 5.68 0.00 7.61 4.83 6.55 -29.89%
P/NAPS 0.60 0.62 0.72 0.62 0.76 0.67 0.77 -15.36%

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