[CHINWEL] QoQ Cumulative Quarter Result on 30-Sep-2018 [#1]

Stock
[CHINWEL] CHIN WELL HOLDINGS BHD
Announcement Date
27-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
30-Sep-2018 [#1]
Profit Trend
QoQ- -67.91%
YoY- 28.33%
Quarter Report
Latest QR
Upcoming QR
CHINWEL's Result
CHINWEL's Financial Summary
View:
Show?
Cumulative Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 680,729 514,504 341,480 176,336 591,294 441,249 298,471 73.52%
PBT 68,822 54,892 40,052 21,526 66,736 46,120 35,592 55.39%
Tax -11,245 -8,971 -6,452 -3,594 -10,852 -8,234 -6,264 47.86%
NP 57,577 45,921 33,600 17,932 55,884 37,886 29,328 56.98%
-
NP to SH 57,577 45,921 33,600 17,932 55,884 37,886 29,328 56.98%
-
Tax Rate 16.34% 16.34% 16.11% 16.70% 16.26% 17.85% 17.60% -
Total Cost 623,152 468,583 307,880 158,404 535,410 403,363 269,143 75.28%
-
Net Worth 578,671 564,046 567,093 549,514 548,932 523,552 546,571 3.88%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div 23,058 13,219 13,222 - 23,737 11,601 11,648 57.85%
Div Payout % 40.05% 28.79% 39.35% - 42.48% 30.62% 39.72% -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 578,671 564,046 567,093 549,514 548,932 523,552 546,571 3.88%
NOSH 299,533 299,533 299,533 299,533 299,533 299,533 299,533 0.00%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 8.46% 8.93% 9.84% 10.17% 9.45% 8.59% 9.83% -
ROE 9.95% 8.14% 5.92% 3.26% 10.18% 7.24% 5.37% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 231.74 175.14 116.22 60.01 199.28 148.33 99.93 75.47%
EPS 19.60 15.63 11.44 6.10 18.83 12.74 9.82 58.72%
DPS 7.85 4.50 4.50 0.00 8.00 3.90 3.90 59.62%
NAPS 1.97 1.92 1.93 1.87 1.85 1.76 1.83 5.05%
Adjusted Per Share Value based on latest NOSH - 299,533
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 237.33 179.37 119.05 61.48 206.15 153.84 104.06 73.52%
EPS 20.07 16.01 11.71 6.25 19.48 13.21 10.22 57.01%
DPS 8.04 4.61 4.61 0.00 8.28 4.04 4.06 57.89%
NAPS 2.0175 1.9665 1.9771 1.9158 1.9138 1.8253 1.9055 3.89%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 1.80 1.78 1.62 1.90 1.54 1.63 1.83 -
P/RPS 0.78 1.02 1.39 3.17 0.77 1.10 1.83 -43.45%
P/EPS 9.18 11.39 14.17 31.14 8.18 12.80 18.64 -37.71%
EY 10.89 8.78 7.06 3.21 12.23 7.81 5.37 60.42%
DY 4.36 2.53 2.78 0.00 5.19 2.39 2.13 61.42%
P/NAPS 0.91 0.93 0.84 1.02 0.83 0.93 1.00 -6.11%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/08/19 28/05/19 26/02/19 27/11/18 27/08/18 24/05/18 27/02/18 -
Price 1.73 1.78 1.75 1.86 1.59 1.62 1.68 -
P/RPS 0.75 1.02 1.51 3.10 0.80 1.09 1.68 -41.67%
P/EPS 8.83 11.39 15.30 30.48 8.44 12.72 17.11 -35.73%
EY 11.33 8.78 6.53 3.28 11.85 7.86 5.84 55.74%
DY 4.54 2.53 2.57 0.00 5.03 2.41 2.32 56.64%
P/NAPS 0.88 0.93 0.91 0.99 0.86 0.92 0.92 -2.92%

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