[CHINWEL] QoQ Cumulative Quarter Result on 30-Sep-2020 [#1]

Stock
[CHINWEL] CHIN WELL HOLDINGS BHD
Announcement Date
25-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
30-Sep-2020 [#1]
Profit Trend
QoQ- 113.43%
YoY- -23.06%
Quarter Report
Latest QR
Upcoming QR
CHINWEL's Result
CHINWEL's Financial Summary
View:
Show?
Cumulative Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 491,655 361,310 225,996 107,392 535,784 453,569 303,168 38.07%
PBT 33,080 24,301 15,027 6,841 7,303 23,585 13,951 77.91%
Tax -9,687 -6,016 -4,120 -1,676 -4,883 -4,574 -2,962 120.48%
NP 23,393 18,285 10,907 5,165 2,420 19,011 10,989 65.55%
-
NP to SH 23,393 18,285 10,907 5,165 2,420 19,011 10,989 65.55%
-
Tax Rate 29.28% 24.76% 27.42% 24.50% 66.86% 19.39% 21.23% -
Total Cost 468,262 343,025 215,089 102,227 533,364 434,558 292,179 36.98%
-
Net Worth 580,025 571,060 569,759 570,041 568,582 583,002 575,132 0.56%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div 9,522 4,304 4,338 - 4,396 4,394 4,401 67.36%
Div Payout % 40.71% 23.54% 39.78% - 181.66% 23.12% 40.05% -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 580,025 571,060 569,759 570,041 568,582 583,002 575,132 0.56%
NOSH 299,533 299,533 299,533 299,533 299,533 299,533 299,533 0.00%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin 4.76% 5.06% 4.83% 4.81% 0.45% 4.19% 3.62% -
ROE 4.03% 3.20% 1.91% 0.91% 0.43% 3.26% 1.91% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 170.38 125.91 78.14 37.11 182.81 154.82 103.32 39.62%
EPS 8.11 6.37 3.77 1.78 0.83 6.49 3.74 67.61%
DPS 3.30 1.50 1.50 0.00 1.50 1.50 1.50 69.23%
NAPS 2.01 1.99 1.97 1.97 1.94 1.99 1.96 1.69%
Adjusted Per Share Value based on latest NOSH - 299,533
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 171.41 125.97 78.79 37.44 186.79 158.13 105.70 38.07%
EPS 8.16 6.37 3.80 1.80 0.84 6.63 3.83 65.65%
DPS 3.32 1.50 1.51 0.00 1.53 1.53 1.53 67.68%
NAPS 2.0222 1.9909 1.9864 1.9874 1.9823 2.0326 2.0051 0.56%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 1.20 1.15 1.12 0.965 1.01 0.88 1.38 -
P/RPS 0.70 0.91 1.43 2.60 0.55 0.57 1.34 -35.16%
P/EPS 14.80 18.05 29.70 54.06 122.32 13.56 36.85 -45.59%
EY 6.76 5.54 3.37 1.85 0.82 7.37 2.71 84.03%
DY 2.75 1.30 1.34 0.00 1.49 1.70 1.09 85.43%
P/NAPS 0.60 0.58 0.57 0.49 0.52 0.44 0.70 -9.77%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 17/09/21 24/05/21 26/02/21 25/11/20 26/08/20 25/06/20 27/02/20 -
Price 1.28 1.37 1.03 1.00 1.01 1.02 1.36 -
P/RPS 0.75 1.09 1.32 2.69 0.55 0.66 1.32 -31.42%
P/EPS 15.79 21.50 27.31 56.02 122.32 15.72 36.32 -42.64%
EY 6.33 4.65 3.66 1.78 0.82 6.36 2.75 74.42%
DY 2.58 1.09 1.46 0.00 1.49 1.47 1.10 76.62%
P/NAPS 0.64 0.69 0.52 0.51 0.52 0.51 0.69 -4.89%

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