[CHINWEL] QoQ Annualized Quarter Result on 31-Mar-2018 [#3]

Stock
[CHINWEL] CHIN WELL HOLDINGS BHD
Announcement Date
24-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Mar-2018 [#3]
Profit Trend
QoQ- -13.88%
YoY- -9.23%
Quarter Report
Latest QR
Upcoming QR
CHINWEL's Result
CHINWEL's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 682,960 705,344 591,294 588,332 596,942 551,756 521,288 19.67%
PBT 80,104 86,104 66,736 61,493 71,184 66,796 62,118 18.41%
Tax -12,904 -14,376 -10,852 -10,978 -12,528 -10,904 -11,259 9.49%
NP 67,200 71,728 55,884 50,514 58,656 55,892 50,859 20.35%
-
NP to SH 67,200 71,728 55,884 50,514 58,656 55,892 50,859 20.35%
-
Tax Rate 16.11% 16.70% 16.26% 17.85% 17.60% 16.32% 18.13% -
Total Cost 615,760 633,616 535,410 537,817 538,286 495,864 470,429 19.60%
-
Net Worth 567,093 549,514 548,932 523,552 546,571 533,117 533,168 4.18%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 26,444 - 23,737 15,468 23,296 - 20,368 18.95%
Div Payout % 39.35% - 42.48% 30.62% 39.72% - 40.05% -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 567,093 549,514 548,932 523,552 546,571 533,117 533,168 4.18%
NOSH 299,533 299,533 299,533 299,533 299,533 299,533 299,533 0.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 9.84% 10.17% 9.45% 8.59% 9.83% 10.13% 9.76% -
ROE 11.85% 13.05% 10.18% 9.65% 10.73% 10.48% 9.54% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 232.43 240.03 199.28 197.78 199.86 184.22 174.03 21.21%
EPS 22.88 24.40 18.83 16.99 19.64 18.68 16.98 21.92%
DPS 9.00 0.00 8.00 5.20 7.80 0.00 6.80 20.48%
NAPS 1.93 1.87 1.85 1.76 1.83 1.78 1.78 5.52%
Adjusted Per Share Value based on latest NOSH - 299,533
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 238.10 245.91 206.15 205.11 208.12 192.36 181.74 19.67%
EPS 23.43 25.01 19.48 17.61 20.45 19.49 17.73 20.36%
DPS 9.22 0.00 8.28 5.39 8.12 0.00 7.10 18.97%
NAPS 1.9771 1.9158 1.9138 1.8253 1.9055 1.8586 1.8588 4.18%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 1.62 1.90 1.54 1.63 1.83 1.76 1.79 -
P/RPS 0.70 0.79 0.77 0.82 0.92 0.96 1.03 -22.64%
P/EPS 7.08 7.78 8.18 9.60 9.32 9.43 10.54 -23.24%
EY 14.12 12.85 12.23 10.42 10.73 10.60 9.49 30.23%
DY 5.56 0.00 5.19 3.19 4.26 0.00 3.80 28.79%
P/NAPS 0.84 1.02 0.83 0.93 1.00 0.99 1.01 -11.53%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 26/02/19 27/11/18 27/08/18 24/05/18 27/02/18 23/11/17 29/08/17 -
Price 1.75 1.86 1.59 1.62 1.68 1.75 1.79 -
P/RPS 0.75 0.77 0.80 0.82 0.84 0.95 1.03 -19.01%
P/EPS 7.65 7.62 8.44 9.54 8.55 9.38 10.54 -19.18%
EY 13.07 13.12 11.85 10.48 11.69 10.66 9.49 23.71%
DY 5.14 0.00 5.03 3.21 4.64 0.00 3.80 22.24%
P/NAPS 0.91 0.99 0.86 0.92 0.92 0.98 1.01 -6.69%

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