[CHINWEL] QoQ Annualized Quarter Result on 31-Mar-2022 [#3]

Stock
[CHINWEL] CHIN WELL HOLDINGS BHD
Announcement Date
27-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
31-Mar-2022 [#3]
Profit Trend
QoQ- 18.69%
YoY- 273.98%
Quarter Report
Latest QR
Upcoming QR
CHINWEL's Result
CHINWEL's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 541,276 636,716 657,838 614,624 586,656 585,660 491,655 6.60%
PBT 91,802 136,912 122,206 116,142 99,008 88,484 33,080 97.11%
Tax -23,036 -33,420 -26,249 -24,968 -22,192 -19,440 -9,687 77.87%
NP 68,766 103,492 95,957 91,174 76,816 69,044 23,393 104.80%
-
NP to SH 68,812 103,576 95,989 91,176 76,816 69,044 23,393 104.89%
-
Tax Rate 25.09% 24.41% 21.48% 21.50% 22.41% 21.97% 29.28% -
Total Cost 472,510 533,224 561,881 523,449 509,840 516,616 468,262 0.60%
-
Net Worth 673,164 673,164 664,587 633,078 615,895 597,339 580,025 10.40%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div 27,499 - 38,385 20,625 30,938 - 9,522 102.40%
Div Payout % 39.96% - 39.99% 22.62% 40.28% - 40.71% -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 673,164 673,164 664,587 633,078 615,895 597,339 580,025 10.40%
NOSH 299,533 299,533 299,533 299,533 299,533 299,533 299,533 0.00%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 12.70% 16.25% 14.59% 14.83% 13.09% 11.79% 4.76% -
ROE 10.22% 15.39% 14.44% 14.40% 12.47% 11.56% 4.03% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 188.96 222.28 229.64 214.56 204.79 202.95 170.38 7.12%
EPS 24.02 36.16 33.51 31.83 26.82 23.92 8.11 105.83%
DPS 9.60 0.00 13.40 7.20 10.80 0.00 3.30 103.38%
NAPS 2.35 2.35 2.32 2.21 2.15 2.07 2.01 10.94%
Adjusted Per Share Value based on latest NOSH - 299,533
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 180.71 212.57 219.62 205.19 195.86 195.52 164.14 6.60%
EPS 22.97 34.58 32.05 30.44 25.65 23.05 7.81 104.87%
DPS 9.18 0.00 12.82 6.89 10.33 0.00 3.18 102.35%
NAPS 2.2474 2.2474 2.2187 2.1136 2.0562 1.9942 1.9364 10.40%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 1.60 1.64 1.70 1.62 1.38 1.26 1.20 -
P/RPS 0.85 0.74 0.74 0.76 0.67 0.62 0.70 13.77%
P/EPS 6.66 4.54 5.07 5.09 5.15 5.27 14.80 -41.19%
EY 15.01 22.05 19.71 19.65 19.43 18.99 6.76 69.95%
DY 6.00 0.00 7.88 4.44 7.83 0.00 2.75 67.98%
P/NAPS 0.68 0.70 0.73 0.73 0.64 0.61 0.60 8.67%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 28/02/23 29/11/22 29/08/22 27/05/22 23/02/22 26/11/21 17/09/21 -
Price 1.69 1.46 1.76 1.49 1.65 1.22 1.28 -
P/RPS 0.89 0.66 0.77 0.69 0.81 0.60 0.75 12.05%
P/EPS 7.04 4.04 5.25 4.68 6.15 5.10 15.79 -41.55%
EY 14.21 24.77 19.04 21.36 16.25 19.61 6.33 71.19%
DY 5.68 0.00 7.61 4.83 6.55 0.00 2.58 68.99%
P/NAPS 0.72 0.62 0.76 0.67 0.77 0.59 0.64 8.14%

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