[CHINWEL] QoQ Annualized Quarter Result on 31-Mar-2020 [#3]

Stock
[CHINWEL] CHIN WELL HOLDINGS BHD
Announcement Date
25-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
31-Mar-2020 [#3]
Profit Trend
QoQ- 15.33%
YoY- -58.6%
Quarter Report
Latest QR
Upcoming QR
CHINWEL's Result
CHINWEL's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 451,992 429,568 535,784 604,758 606,336 621,860 680,729 -23.79%
PBT 30,054 27,364 7,303 31,446 27,902 34,176 68,822 -42.29%
Tax -8,240 -6,704 -4,883 -6,098 -5,924 -7,324 -11,245 -18.64%
NP 21,814 20,660 2,420 25,348 21,978 26,852 57,577 -47.48%
-
NP to SH 21,814 20,660 2,420 25,348 21,978 26,852 57,577 -47.48%
-
Tax Rate 27.42% 24.50% 66.86% 19.39% 21.23% 21.43% 16.34% -
Total Cost 430,178 408,908 533,364 579,410 584,358 595,008 623,152 -21.80%
-
Net Worth 569,759 570,041 568,582 583,002 575,132 578,470 578,671 -1.02%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div 8,676 - 4,396 5,859 8,803 - 23,058 -47.72%
Div Payout % 39.78% - 181.66% 23.12% 40.05% - 40.05% -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 569,759 570,041 568,582 583,002 575,132 578,470 578,671 -1.02%
NOSH 299,533 299,533 299,533 299,533 299,533 299,533 299,533 0.00%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 4.83% 4.81% 0.45% 4.19% 3.62% 4.32% 8.46% -
ROE 3.83% 3.62% 0.43% 4.35% 3.82% 4.64% 9.95% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 156.28 148.45 182.81 206.43 206.63 211.78 231.74 -23.00%
EPS 7.54 7.12 0.83 8.65 7.48 9.16 19.60 -46.95%
DPS 3.00 0.00 1.50 2.00 3.00 0.00 7.85 -47.18%
NAPS 1.97 1.97 1.94 1.99 1.96 1.97 1.97 0.00%
Adjusted Per Share Value based on latest NOSH - 299,533
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 150.90 143.41 178.87 201.90 202.43 207.61 227.26 -23.79%
EPS 7.28 6.90 0.81 8.46 7.34 8.96 19.22 -47.49%
DPS 2.90 0.00 1.47 1.96 2.94 0.00 7.70 -47.69%
NAPS 1.9022 1.9031 1.8982 1.9464 1.9201 1.9312 1.9319 -1.02%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 1.12 0.965 1.01 0.88 1.38 1.78 1.80 -
P/RPS 0.72 0.65 0.55 0.43 0.67 0.84 0.78 -5.17%
P/EPS 14.85 13.52 122.32 10.17 18.42 19.47 9.18 37.60%
EY 6.73 7.40 0.82 9.83 5.43 5.14 10.89 -27.34%
DY 2.68 0.00 1.49 2.27 2.17 0.00 4.36 -27.59%
P/NAPS 0.57 0.49 0.52 0.44 0.70 0.90 0.91 -26.68%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 26/02/21 25/11/20 26/08/20 25/06/20 27/02/20 27/11/19 28/08/19 -
Price 1.03 1.00 1.01 1.02 1.36 1.54 1.73 -
P/RPS 0.66 0.67 0.55 0.49 0.66 0.73 0.75 -8.13%
P/EPS 13.66 14.01 122.32 11.79 18.16 16.84 8.83 33.58%
EY 7.32 7.14 0.82 8.48 5.51 5.94 11.33 -25.16%
DY 2.91 0.00 1.49 1.96 2.21 0.00 4.54 -25.55%
P/NAPS 0.52 0.51 0.52 0.51 0.69 0.78 0.88 -29.47%

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