[CHINWEL] QoQ Annualized Quarter Result on 31-Mar-2015 [#3]

Stock
[CHINWEL] CHIN WELL HOLDINGS BHD
Announcement Date
21-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Mar-2015 [#3]
Profit Trend
QoQ- 8.89%
YoY- 38.6%
Quarter Report
Latest QR
Upcoming QR
CHINWEL's Result
CHINWEL's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 527,104 562,508 502,420 497,182 506,504 510,068 485,341 5.64%
PBT 86,536 87,308 57,147 57,057 56,614 60,008 54,597 35.82%
Tax -12,832 -14,588 -7,694 -7,780 -6,786 -6,008 -9,962 18.33%
NP 73,704 72,720 49,453 49,277 49,828 54,000 44,635 39.57%
-
NP to SH 73,704 72,720 40,735 37,653 34,580 35,800 35,846 61.48%
-
Tax Rate 14.83% 16.71% 13.46% 13.64% 11.99% 10.01% 18.25% -
Total Cost 453,400 489,788 452,967 447,905 456,676 456,068 440,706 1.90%
-
Net Worth 494,356 485,243 425,219 403,031 398,160 384,740 378,956 19.33%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 23,968 - 16,555 7,412 10,908 - 13,168 48.91%
Div Payout % 32.52% - 40.64% 19.69% 31.55% - 36.74% -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 494,356 485,243 425,219 403,031 398,160 384,740 378,956 19.33%
NOSH 299,609 299,533 283,479 277,952 272,712 272,865 272,630 6.47%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 13.98% 12.93% 9.84% 9.91% 9.84% 10.59% 9.20% -
ROE 14.91% 14.99% 9.58% 9.34% 8.68% 9.30% 9.46% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 175.93 187.80 177.23 178.87 185.73 186.93 178.02 -0.78%
EPS 24.60 24.28 14.37 13.55 12.68 13.12 13.15 51.65%
DPS 8.00 0.00 5.84 2.67 4.00 0.00 4.83 39.86%
NAPS 1.65 1.62 1.50 1.45 1.46 1.41 1.39 12.07%
Adjusted Per Share Value based on latest NOSH - 277,918
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 175.98 187.80 167.73 165.99 169.10 170.29 162.03 5.64%
EPS 24.61 24.28 13.60 12.57 11.54 11.95 11.97 61.47%
DPS 8.00 0.00 5.53 2.47 3.64 0.00 4.40 48.80%
NAPS 1.6504 1.62 1.4196 1.3455 1.3293 1.2845 1.2652 19.32%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 2.10 1.40 1.54 1.47 1.43 1.60 1.34 -
P/RPS 1.19 0.75 0.87 0.82 0.77 0.86 0.75 35.92%
P/EPS 8.54 5.77 10.72 10.85 11.28 12.20 10.19 -11.08%
EY 11.71 17.34 9.33 9.22 8.87 8.20 9.81 12.49%
DY 3.81 0.00 3.79 1.81 2.80 0.00 3.60 3.84%
P/NAPS 1.27 0.86 1.03 1.01 0.98 1.13 0.96 20.44%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 26/02/16 26/11/15 27/08/15 21/05/15 26/02/15 20/11/14 21/08/14 -
Price 1.81 1.69 1.39 1.64 1.50 1.66 1.55 -
P/RPS 1.03 0.90 0.78 0.92 0.81 0.89 0.87 11.87%
P/EPS 7.36 6.96 9.67 12.11 11.83 12.65 11.79 -26.89%
EY 13.59 14.37 10.34 8.26 8.45 7.90 8.48 36.82%
DY 4.42 0.00 4.20 1.63 2.67 0.00 3.12 26.05%
P/NAPS 1.10 1.04 0.93 1.13 1.03 1.18 1.12 -1.19%

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