[CHINWEL] QoQ Annualized Quarter Result on 31-Dec-2021 [#2]

Stock
[CHINWEL] CHIN WELL HOLDINGS BHD
Announcement Date
23-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
31-Dec-2021 [#2]
Profit Trend
QoQ- 11.26%
YoY- 252.14%
Quarter Report
Latest QR
Upcoming QR
CHINWEL's Result
CHINWEL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 636,716 657,838 614,624 586,656 585,660 491,655 481,746 20.41%
PBT 136,912 122,206 116,142 99,008 88,484 33,080 32,401 161.14%
Tax -33,420 -26,249 -24,968 -22,192 -19,440 -9,687 -8,021 158.70%
NP 103,492 95,957 91,174 76,816 69,044 23,393 24,380 161.93%
-
NP to SH 103,576 95,989 91,176 76,816 69,044 23,393 24,380 162.08%
-
Tax Rate 24.41% 21.48% 21.50% 22.41% 21.97% 29.28% 24.76% -
Total Cost 533,224 561,881 523,449 509,840 516,616 468,262 457,366 10.76%
-
Net Worth 673,164 664,587 633,078 615,895 597,339 580,025 571,060 11.57%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - 38,385 20,625 30,938 - 9,522 5,739 -
Div Payout % - 39.99% 22.62% 40.28% - 40.71% 23.54% -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 673,164 664,587 633,078 615,895 597,339 580,025 571,060 11.57%
NOSH 299,533 299,533 299,533 299,533 299,533 299,533 299,533 0.00%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 16.25% 14.59% 14.83% 13.09% 11.79% 4.76% 5.06% -
ROE 15.39% 14.44% 14.40% 12.47% 11.56% 4.03% 4.27% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 222.28 229.64 214.56 204.79 202.95 170.38 167.88 20.55%
EPS 36.16 33.51 31.83 26.82 23.92 8.11 8.49 162.52%
DPS 0.00 13.40 7.20 10.80 0.00 3.30 2.00 -
NAPS 2.35 2.32 2.21 2.15 2.07 2.01 1.99 11.71%
Adjusted Per Share Value based on latest NOSH - 299,533
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 212.57 219.62 205.19 195.86 195.52 164.14 160.83 20.41%
EPS 34.58 32.05 30.44 25.65 23.05 7.81 8.14 162.07%
DPS 0.00 12.82 6.89 10.33 0.00 3.18 1.92 -
NAPS 2.2474 2.2187 2.1136 2.0562 1.9942 1.9364 1.9065 11.57%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 1.64 1.70 1.62 1.38 1.26 1.20 1.15 -
P/RPS 0.74 0.74 0.76 0.67 0.62 0.70 0.69 4.76%
P/EPS 4.54 5.07 5.09 5.15 5.27 14.80 13.54 -51.70%
EY 22.05 19.71 19.65 19.43 18.99 6.76 7.39 107.11%
DY 0.00 7.88 4.44 7.83 0.00 2.75 1.74 -
P/NAPS 0.70 0.73 0.73 0.64 0.61 0.60 0.58 13.34%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 29/11/22 29/08/22 27/05/22 23/02/22 26/11/21 17/09/21 24/05/21 -
Price 1.46 1.76 1.49 1.65 1.22 1.28 1.37 -
P/RPS 0.66 0.77 0.69 0.81 0.60 0.75 0.82 -13.46%
P/EPS 4.04 5.25 4.68 6.15 5.10 15.79 16.13 -60.23%
EY 24.77 19.04 21.36 16.25 19.61 6.33 6.20 151.56%
DY 0.00 7.61 4.83 6.55 0.00 2.58 1.46 -
P/NAPS 0.62 0.76 0.67 0.77 0.59 0.64 0.69 -6.87%

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