[CHINWEL] QoQ Cumulative Quarter Result on 30-Sep-2022 [#1]

Stock
[CHINWEL] CHIN WELL HOLDINGS BHD
Announcement Date
29-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2023
Quarter
30-Sep-2022 [#1]
Profit Trend
QoQ- -73.02%
YoY- 50.01%
Quarter Report
Latest QR
Upcoming QR
CHINWEL's Result
CHINWEL's Financial Summary
View:
Show?
Cumulative Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 456,452 360,842 270,638 159,179 657,838 460,968 293,328 34.39%
PBT 52,280 46,055 45,901 34,228 122,206 87,107 49,504 3.71%
Tax -12,891 -11,710 -11,518 -8,355 -26,249 -18,726 -11,096 10.54%
NP 39,389 34,345 34,383 25,873 95,957 68,381 38,408 1.70%
-
NP to SH 39,461 34,386 34,406 25,894 95,989 68,382 38,408 1.82%
-
Tax Rate 24.66% 25.43% 25.09% 24.41% 21.48% 21.50% 22.41% -
Total Cost 417,063 326,497 236,255 133,306 561,881 392,587 254,920 38.97%
-
Net Worth 681,755 661,704 673,164 673,164 664,587 633,078 615,895 7.02%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div 15,783 13,749 13,749 - 38,385 15,468 15,469 1.35%
Div Payout % 40.00% 39.99% 39.96% - 39.99% 22.62% 40.28% -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 681,755 661,704 673,164 673,164 664,587 633,078 615,895 7.02%
NOSH 299,533 299,533 299,533 299,533 299,533 299,533 299,533 0.00%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 8.63% 9.52% 12.70% 16.25% 14.59% 14.83% 13.09% -
ROE 5.79% 5.20% 5.11% 3.85% 14.44% 10.80% 6.24% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 159.35 125.97 94.48 55.57 229.64 160.92 102.40 34.39%
EPS 13.78 12.00 12.01 9.04 33.51 23.87 13.41 1.83%
DPS 5.51 4.80 4.80 0.00 13.40 5.40 5.40 1.35%
NAPS 2.38 2.31 2.35 2.35 2.32 2.21 2.15 7.03%
Adjusted Per Share Value based on latest NOSH - 299,533
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 152.39 120.47 90.35 53.14 219.62 153.90 97.93 34.39%
EPS 13.17 11.48 11.49 8.64 32.05 22.83 12.82 1.81%
DPS 5.27 4.59 4.59 0.00 12.82 5.16 5.16 1.42%
NAPS 2.2761 2.2091 2.2474 2.2474 2.2187 2.1136 2.0562 7.02%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 1.32 1.61 1.60 1.64 1.70 1.62 1.38 -
P/RPS 0.83 1.28 1.69 2.95 0.74 1.01 1.35 -27.76%
P/EPS 9.58 13.41 13.32 18.14 5.07 6.79 10.29 -4.66%
EY 10.44 7.46 7.51 5.51 19.71 14.74 9.72 4.89%
DY 4.17 2.98 3.00 0.00 7.88 3.33 3.91 4.39%
P/NAPS 0.55 0.70 0.68 0.70 0.73 0.73 0.64 -9.63%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 29/08/23 26/05/23 28/02/23 29/11/22 29/08/22 27/05/22 23/02/22 -
Price 1.43 1.44 1.69 1.46 1.76 1.49 1.65 -
P/RPS 0.90 1.14 1.79 2.63 0.77 0.93 1.61 -32.21%
P/EPS 10.38 12.00 14.07 16.15 5.25 6.24 12.31 -10.77%
EY 9.63 8.34 7.11 6.19 19.04 16.02 8.13 11.98%
DY 3.85 3.33 2.84 0.00 7.61 3.62 3.27 11.53%
P/NAPS 0.60 0.62 0.72 0.62 0.76 0.67 0.77 -15.36%

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