[CHINWEL] QoQ Annualized Quarter Result on 31-Mar-2016 [#3]

Stock
[CHINWEL] CHIN WELL HOLDINGS BHD
Announcement Date
26-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
31-Mar-2016 [#3]
Profit Trend
QoQ- -13.75%
YoY- 68.83%
Quarter Report
Latest QR
Upcoming QR
CHINWEL's Result
CHINWEL's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 479,174 453,236 508,134 499,718 527,104 562,508 502,420 -3.09%
PBT 67,454 60,824 74,801 75,745 86,536 87,308 57,147 11.63%
Tax -13,320 -9,372 -11,432 -12,176 -12,832 -14,588 -7,694 43.93%
NP 54,134 51,452 63,369 63,569 73,704 72,720 49,453 6.18%
-
NP to SH 54,134 51,452 63,369 63,569 73,704 72,720 40,735 20.77%
-
Tax Rate 19.75% 15.41% 15.28% 16.07% 14.83% 16.71% 13.46% -
Total Cost 425,040 401,784 444,765 436,149 453,400 489,788 452,967 -4.13%
-
Net Worth 530,173 503,725 494,126 476,171 494,356 485,243 425,219 15.76%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div 20,967 - 25,455 15,972 23,968 - 16,555 16.97%
Div Payout % 38.73% - 40.17% 25.13% 32.52% - 40.64% -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 530,173 503,725 494,126 476,171 494,356 485,243 425,219 15.76%
NOSH 299,533 299,836 299,470 299,478 299,609 299,533 283,479 3.72%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 11.30% 11.35% 12.47% 12.72% 13.98% 12.93% 9.84% -
ROE 10.21% 10.21% 12.82% 13.35% 14.91% 14.99% 9.58% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 159.97 151.16 169.68 166.86 175.93 187.80 177.23 -6.57%
EPS 18.08 17.16 21.16 21.23 24.60 24.28 14.37 16.46%
DPS 7.00 0.00 8.50 5.33 8.00 0.00 5.84 12.77%
NAPS 1.77 1.68 1.65 1.59 1.65 1.62 1.50 11.61%
Adjusted Per Share Value based on latest NOSH - 299,861
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 167.06 158.01 177.15 174.22 183.77 196.11 175.16 -3.09%
EPS 18.87 17.94 22.09 22.16 25.70 25.35 14.20 20.76%
DPS 7.31 0.00 8.87 5.57 8.36 0.00 5.77 16.99%
NAPS 1.8484 1.7562 1.7227 1.6601 1.7235 1.6917 1.4825 15.76%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 1.54 1.76 1.45 1.68 2.10 1.40 1.54 -
P/RPS 0.96 1.16 0.85 1.01 1.19 0.75 0.87 6.75%
P/EPS 8.52 10.26 6.85 7.91 8.54 5.77 10.72 -14.13%
EY 11.74 9.75 14.59 12.63 11.71 17.34 9.33 16.47%
DY 4.55 0.00 5.86 3.17 3.81 0.00 3.79 12.89%
P/NAPS 0.87 1.05 0.88 1.06 1.27 0.86 1.03 -10.59%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 27/02/17 22/11/16 25/08/16 26/05/16 26/02/16 26/11/15 27/08/15 -
Price 1.74 1.56 1.51 1.67 1.81 1.69 1.39 -
P/RPS 1.09 1.03 0.89 1.00 1.03 0.90 0.78 24.86%
P/EPS 9.63 9.09 7.14 7.87 7.36 6.96 9.67 -0.27%
EY 10.39 11.00 14.01 12.71 13.59 14.37 10.34 0.32%
DY 4.02 0.00 5.63 3.19 4.42 0.00 4.20 -2.86%
P/NAPS 0.98 0.93 0.92 1.05 1.10 1.04 0.93 3.53%

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