[CHINWEL] QoQ Cumulative Quarter Result on 30-Sep-2017 [#1]

Stock
[CHINWEL] CHIN WELL HOLDINGS BHD
Announcement Date
23-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
30-Sep-2017 [#1]
Profit Trend
QoQ- -72.53%
YoY- 8.63%
Quarter Report
Latest QR
Upcoming QR
CHINWEL's Result
CHINWEL's Financial Summary
View:
Show?
Cumulative Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 591,294 441,249 298,471 137,939 521,288 380,192 239,587 82.92%
PBT 66,736 46,120 35,592 16,699 62,118 51,032 33,727 57.80%
Tax -10,852 -8,234 -6,264 -2,726 -11,259 -9,294 -6,660 38.59%
NP 55,884 37,886 29,328 13,973 50,859 41,738 27,067 62.35%
-
NP to SH 55,884 37,886 29,328 13,973 50,859 41,738 27,067 62.35%
-
Tax Rate 16.26% 17.85% 17.60% 16.32% 18.13% 18.21% 19.75% -
Total Cost 535,410 403,363 269,143 123,966 470,429 338,454 212,520 85.46%
-
Net Worth 548,932 523,552 546,571 533,117 533,168 530,173 530,173 2.35%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div 23,737 11,601 11,648 - 20,368 10,483 10,483 72.69%
Div Payout % 42.48% 30.62% 39.72% - 40.05% 25.12% 38.73% -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 548,932 523,552 546,571 533,117 533,168 530,173 530,173 2.35%
NOSH 299,533 299,533 299,533 299,533 299,533 299,533 299,533 0.00%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 9.45% 8.59% 9.83% 10.13% 9.76% 10.98% 11.30% -
ROE 10.18% 7.24% 5.37% 2.62% 9.54% 7.87% 5.11% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 199.28 148.33 99.93 46.06 174.03 126.93 79.99 84.08%
EPS 18.83 12.74 9.82 4.67 16.98 13.93 9.04 63.31%
DPS 8.00 3.90 3.90 0.00 6.80 3.50 3.50 73.78%
NAPS 1.85 1.76 1.83 1.78 1.78 1.77 1.77 2.99%
Adjusted Per Share Value based on latest NOSH - 299,533
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 206.15 153.84 104.06 48.09 181.74 132.55 83.53 82.92%
EPS 19.48 13.21 10.22 4.87 17.73 14.55 9.44 62.30%
DPS 8.28 4.04 4.06 0.00 7.10 3.65 3.65 72.90%
NAPS 1.9138 1.8253 1.9055 1.8586 1.8588 1.8484 1.8484 2.35%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 1.54 1.63 1.83 1.76 1.79 1.79 1.54 -
P/RPS 0.77 1.10 1.83 3.82 1.03 1.41 1.93 -45.89%
P/EPS 8.18 12.80 18.64 37.72 10.54 12.85 17.04 -38.77%
EY 12.23 7.81 5.37 2.65 9.49 7.78 5.87 63.34%
DY 5.19 2.39 2.13 0.00 3.80 1.96 2.27 73.81%
P/NAPS 0.83 0.93 1.00 0.99 1.01 1.01 0.87 -3.09%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 27/08/18 24/05/18 27/02/18 23/11/17 29/08/17 25/05/17 27/02/17 -
Price 1.59 1.62 1.68 1.75 1.79 1.80 1.74 -
P/RPS 0.80 1.09 1.68 3.80 1.03 1.42 2.18 -48.83%
P/EPS 8.44 12.72 17.11 37.51 10.54 12.92 19.26 -42.39%
EY 11.85 7.86 5.84 2.67 9.49 7.74 5.19 73.65%
DY 5.03 2.41 2.32 0.00 3.80 1.94 2.01 84.63%
P/NAPS 0.86 0.92 0.92 0.98 1.01 1.02 0.98 -8.36%

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