[CHINWEL] QoQ Annualized Quarter Result on 31-Dec-2018 [#2]

Stock
[CHINWEL] CHIN WELL HOLDINGS BHD
Announcement Date
26-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
31-Dec-2018 [#2]
Profit Trend
QoQ- -6.31%
YoY- 14.57%
Quarter Report
Latest QR
Upcoming QR
CHINWEL's Result
CHINWEL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 621,860 680,729 686,005 682,960 705,344 591,294 588,332 3.76%
PBT 34,176 68,822 73,189 80,104 86,104 66,736 61,493 -32.37%
Tax -7,324 -11,245 -11,961 -12,904 -14,376 -10,852 -10,978 -23.62%
NP 26,852 57,577 61,228 67,200 71,728 55,884 50,514 -34.35%
-
NP to SH 26,852 57,577 61,228 67,200 71,728 55,884 50,514 -34.35%
-
Tax Rate 21.43% 16.34% 16.34% 16.11% 16.70% 16.26% 17.85% -
Total Cost 595,008 623,152 624,777 615,760 633,616 535,410 537,817 6.96%
-
Net Worth 578,470 578,671 564,046 567,093 549,514 548,932 523,552 6.86%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - 23,058 17,626 26,444 - 23,737 15,468 -
Div Payout % - 40.05% 28.79% 39.35% - 42.48% 30.62% -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 578,470 578,671 564,046 567,093 549,514 548,932 523,552 6.86%
NOSH 299,533 299,533 299,533 299,533 299,533 299,533 299,533 0.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 4.32% 8.46% 8.93% 9.84% 10.17% 9.45% 8.59% -
ROE 4.64% 9.95% 10.86% 11.85% 13.05% 10.18% 9.65% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 211.78 231.74 233.51 232.43 240.03 199.28 197.78 4.66%
EPS 9.16 19.60 20.84 22.88 24.40 18.83 16.99 -33.73%
DPS 0.00 7.85 6.00 9.00 0.00 8.00 5.20 -
NAPS 1.97 1.97 1.92 1.93 1.87 1.85 1.76 7.79%
Adjusted Per Share Value based on latest NOSH - 299,533
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 207.61 227.26 229.02 228.01 235.48 197.41 196.42 3.75%
EPS 8.96 19.22 20.44 22.43 23.95 18.66 16.86 -34.36%
DPS 0.00 7.70 5.88 8.83 0.00 7.92 5.16 -
NAPS 1.9312 1.9319 1.8831 1.8933 1.8346 1.8326 1.7479 6.86%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 1.78 1.80 1.78 1.62 1.90 1.54 1.63 -
P/RPS 0.84 0.78 0.76 0.70 0.79 0.77 0.82 1.61%
P/EPS 19.47 9.18 8.54 7.08 7.78 8.18 9.60 60.15%
EY 5.14 10.89 11.71 14.12 12.85 12.23 10.42 -37.54%
DY 0.00 4.36 3.37 5.56 0.00 5.19 3.19 -
P/NAPS 0.90 0.91 0.93 0.84 1.02 0.83 0.93 -2.16%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 27/11/19 28/08/19 28/05/19 26/02/19 27/11/18 27/08/18 24/05/18 -
Price 1.54 1.73 1.78 1.75 1.86 1.59 1.62 -
P/RPS 0.73 0.75 0.76 0.75 0.77 0.80 0.82 -7.45%
P/EPS 16.84 8.83 8.54 7.65 7.62 8.44 9.54 46.00%
EY 5.94 11.33 11.71 13.07 13.12 11.85 10.48 -31.48%
DY 0.00 4.54 3.37 5.14 0.00 5.03 3.21 -
P/NAPS 0.78 0.88 0.93 0.91 0.99 0.86 0.92 -10.41%

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