[CHINWEL] QoQ Cumulative Quarter Result on 31-Dec-2017 [#2]

Stock
[CHINWEL] CHIN WELL HOLDINGS BHD
Announcement Date
27-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Dec-2017 [#2]
Profit Trend
QoQ- 109.89%
YoY- 8.35%
Quarter Report
Latest QR
Upcoming QR
CHINWEL's Result
CHINWEL's Financial Summary
View:
Show?
Cumulative Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 176,336 591,294 441,249 298,471 137,939 521,288 380,192 -40.05%
PBT 21,526 66,736 46,120 35,592 16,699 62,118 51,032 -43.72%
Tax -3,594 -10,852 -8,234 -6,264 -2,726 -11,259 -9,294 -46.89%
NP 17,932 55,884 37,886 29,328 13,973 50,859 41,738 -43.03%
-
NP to SH 17,932 55,884 37,886 29,328 13,973 50,859 41,738 -43.03%
-
Tax Rate 16.70% 16.26% 17.85% 17.60% 16.32% 18.13% 18.21% -
Total Cost 158,404 535,410 403,363 269,143 123,966 470,429 338,454 -39.69%
-
Net Worth 549,514 548,932 523,552 546,571 533,117 533,168 530,173 2.41%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - 23,737 11,601 11,648 - 20,368 10,483 -
Div Payout % - 42.48% 30.62% 39.72% - 40.05% 25.12% -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 549,514 548,932 523,552 546,571 533,117 533,168 530,173 2.41%
NOSH 299,533 299,533 299,533 299,533 299,533 299,533 299,533 0.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 10.17% 9.45% 8.59% 9.83% 10.13% 9.76% 10.98% -
ROE 3.26% 10.18% 7.24% 5.37% 2.62% 9.54% 7.87% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 60.01 199.28 148.33 99.93 46.06 174.03 126.93 -39.28%
EPS 6.10 18.83 12.74 9.82 4.67 16.98 13.93 -42.30%
DPS 0.00 8.00 3.90 3.90 0.00 6.80 3.50 -
NAPS 1.87 1.85 1.76 1.83 1.78 1.78 1.77 3.72%
Adjusted Per Share Value based on latest NOSH - 299,533
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 61.48 206.15 153.84 104.06 48.09 181.74 132.55 -40.05%
EPS 6.25 19.48 13.21 10.22 4.87 17.73 14.55 -43.04%
DPS 0.00 8.28 4.04 4.06 0.00 7.10 3.65 -
NAPS 1.9158 1.9138 1.8253 1.9055 1.8586 1.8588 1.8484 2.41%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 1.90 1.54 1.63 1.83 1.76 1.79 1.79 -
P/RPS 3.17 0.77 1.10 1.83 3.82 1.03 1.41 71.53%
P/EPS 31.14 8.18 12.80 18.64 37.72 10.54 12.85 80.31%
EY 3.21 12.23 7.81 5.37 2.65 9.49 7.78 -44.54%
DY 0.00 5.19 2.39 2.13 0.00 3.80 1.96 -
P/NAPS 1.02 0.83 0.93 1.00 0.99 1.01 1.01 0.65%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 27/11/18 27/08/18 24/05/18 27/02/18 23/11/17 29/08/17 25/05/17 -
Price 1.86 1.59 1.62 1.68 1.75 1.79 1.80 -
P/RPS 3.10 0.80 1.09 1.68 3.80 1.03 1.42 68.20%
P/EPS 30.48 8.44 12.72 17.11 37.51 10.54 12.92 77.12%
EY 3.28 11.85 7.86 5.84 2.67 9.49 7.74 -43.55%
DY 0.00 5.03 2.41 2.32 0.00 3.80 1.94 -
P/NAPS 0.99 0.86 0.92 0.92 0.98 1.01 1.02 -1.96%

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