[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

CHIN WELL ANNOUNCEMENT Q2 2018-Board.pdf

Latest QR

Upcoming QR

CHINWEL's Result

CHINWEL's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Cumulative Result
Revenue	176,336	591,294	441,249	298,471	137,939	521,288	380,192	-40.05%
YoY %	-70.18%	34.00%	47.84%	116.38%	-73.54%	37.11%	-	-
Horiz. %	46.38%	155.53%	116.06%	78.51%	36.28%	137.11%	100.00%	-
PBT	21,526	66,736	46,120	35,592	16,699	62,118	51,032	-43.72%
YoY %	-67.74%	44.70%	29.58%	113.14%	-73.12%	21.72%	-	-
Horiz. %	42.18%	130.77%	90.37%	69.74%	32.72%	121.72%	100.00%	-
Tax	-3,594	-10,852	-8,234	-6,264	-2,726	-11,259	-9,294	-46.89%
YoY %	66.88%	-31.79%	-31.45%	-129.79%	75.79%	-21.14%	-	-
Horiz. %	38.67%	116.76%	88.59%	67.40%	29.33%	121.14%	100.00%	-
NP	17,932	55,884	37,886	29,328	13,973	50,859	41,738	-43.03%
YoY %	-67.91%	47.51%	29.18%	109.89%	-72.53%	21.85%	-	-
Horiz. %	42.96%	133.89%	90.77%	70.27%	33.48%	121.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	17,932	55,884	37,886	29,328	13,973	50,859	41,738	-43.03%
YoY %	-67.91%	47.51%	29.18%	109.89%	-72.53%	21.85%	-	-
Horiz. %	42.96%	133.89%	90.77%	70.27%	33.48%	121.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	16.70%	16.26%	17.85%	17.60%	16.32%	18.13%	18.21%	-
YoY %	2.71%	-8.91%	1.42%	7.84%	-9.98%	-0.44%	-	-
Horiz. %	91.71%	89.29%	98.02%	96.65%	89.62%	99.56%	100.00%	-
Total Cost	158,404	535,410	403,363	269,143	123,966	470,429	338,454	-39.69%
YoY %	-70.41%	32.74%	49.87%	117.11%	-73.65%	38.99%	-	-
Horiz. %	46.80%	158.19%	119.18%	79.52%	36.63%	138.99%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	549,514	548,932	523,552	546,571	533,117	533,168	530,173	2.41%
YoY %	0.11%	4.85%	-4.21%	2.52%	-0.01%	0.56%	-	-
Horiz. %	103.65%	103.54%	98.75%	103.09%	100.56%	100.56%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Dividend
Div	-	23,737	11,601	11,648	-	20,368	10,483	-
YoY %	-	104.61%	-0.40%	0.00%	-	94.30%	-	-
Horiz. %	-	226.43%	110.66%	111.11%	-	194.30%	100.00%	-
Div Payout %	-	42.48%	30.62%	39.72%	-	40.05%	25.12%	-
YoY %	-	38.73%	-22.91%	0.00%	-	59.43%	-	-
Horiz. %	-	169.11%	121.89%	158.12%	-	159.43%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Equity
Net Worth	549,514	548,932	523,552	546,571	533,117	533,168	530,173	2.41%
YoY %	0.11%	4.85%	-4.21%	2.52%	-0.01%	0.56%	-	-
Horiz. %	103.65%	103.54%	98.75%	103.09%	100.56%	100.56%	100.00%	-
NOSH	299,533	299,533	299,533	299,533	299,533	299,533	299,533	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Ratio Analysis
NP Margin	10.17%	9.45%	8.59%	9.83%	10.13%	9.76%	10.98%	-
YoY %	7.62%	10.01%	-12.61%	-2.96%	3.79%	-11.11%	-	-
Horiz. %	92.62%	86.07%	78.23%	89.53%	92.26%	88.89%	100.00%	-
ROE	3.26%	10.18%	7.24%	5.37%	2.62%	9.54%	7.87%	-
YoY %	-67.98%	40.61%	34.82%	104.96%	-72.54%	21.22%	-	-
Horiz. %	41.42%	129.35%	91.99%	68.23%	33.29%	121.22%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Per Share
RPS	60.01	199.28	148.33	99.93	46.06	174.03	126.93	-39.28%
YoY %	-69.89%	34.35%	48.43%	116.96%	-73.53%	37.11%	-	-
Horiz. %	47.28%	157.00%	116.86%	78.73%	36.29%	137.11%	100.00%	-
EPS	6.10	18.83	12.74	9.82	4.67	16.98	13.93	-42.30%
YoY %	-67.60%	47.80%	29.74%	110.28%	-72.50%	21.90%	-	-
Horiz. %	43.79%	135.18%	91.46%	70.50%	33.52%	121.90%	100.00%	-
DPS	0.00	8.00	3.90	3.90	0.00	6.80	3.50	-
YoY %	0.00%	105.13%	0.00%	0.00%	0.00%	94.29%	-	-
Horiz. %	0.00%	228.57%	111.43%	111.43%	0.00%	194.29%	100.00%	-
NAPS	1.87	1.85	1.76	1.83	1.78	1.78	1.77	3.72%
YoY %	1.08%	5.11%	-3.83%	2.81%	0.00%	0.56%	-	-
Horiz. %	105.65%	104.52%	99.44%	103.39%	100.56%	100.56%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Adjusted Per Share Value based on latest NOSH - 299,533
RPS	58.87	197.41	147.31	99.65	46.05	174.03	126.93	-40.05%
YoY %	-70.18%	34.01%	47.83%	116.40%	-73.54%	37.11%	-	-
Horiz. %	46.38%	155.53%	116.06%	78.51%	36.28%	137.11%	100.00%	-
EPS	5.99	18.66	12.65	9.79	4.66	16.98	13.93	-43.00%
YoY %	-67.90%	47.51%	29.21%	110.09%	-72.56%	21.90%	-	-
Horiz. %	43.00%	133.96%	90.81%	70.28%	33.45%	121.90%	100.00%	-
DPS	0.00	7.92	3.87	3.89	0.00	6.80	3.50	-
YoY %	0.00%	104.65%	-0.51%	0.00%	0.00%	94.29%	-	-
Horiz. %	0.00%	226.29%	110.57%	111.14%	0.00%	194.29%	100.00%	-
NAPS	1.8346	1.8326	1.7479	1.8247	1.7798	1.78	1.77	2.41%
YoY %	0.11%	4.85%	-4.21%	2.52%	-0.01%	0.56%	-	-
Horiz. %	103.65%	103.54%	98.75%	103.09%	100.55%	100.56%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Price Multiplier on Financial Quarter End Date
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%
YoY %	311.69%	-30.00%	-39.89%	-52.09%	270.87%	-26.95%	-	-
Horiz. %	224.82%	54.61%	78.01%	129.79%	270.92%	73.05%	100.00%	-
P/EPS	31.14	8.18	12.80	18.64	37.72	10.54	12.85	80.31%
YoY %	280.68%	-36.09%	-31.33%	-50.58%	257.87%	-17.98%	-	-
Horiz. %	242.33%	63.66%	99.61%	145.06%	293.54%	82.02%	100.00%	-
EY	3.21	12.23	7.81	5.37	2.65	9.49	7.78	-44.54%
YoY %	-73.75%	56.59%	45.44%	102.64%	-72.08%	21.98%	-	-
Horiz. %	41.26%	157.20%	100.39%	69.02%	34.06%	121.98%	100.00%	-
DY	0.00	5.19	2.39	2.13	0.00	3.80	1.96	-
YoY %	0.00%	117.15%	12.21%	0.00%	0.00%	93.88%	-	-
Horiz. %	0.00%	264.80%	121.94%	108.67%	0.00%	193.88%	100.00%	-
P/NAPS	1.02	0.83	0.93	1.00	0.99	1.01	1.01	0.65%
YoY %	22.89%	-10.75%	-7.00%	1.01%	-1.98%	0.00%	-	-
Horiz. %	100.99%	82.18%	92.08%	99.01%	98.02%	100.00%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Price Multiplier on Announcement Date
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%
YoY %	287.50%	-26.61%	-35.12%	-55.79%	268.93%	-27.46%	-	-
Horiz. %	218.31%	56.34%	76.76%	118.31%	267.61%	72.54%	100.00%	-
P/EPS	30.48	8.44	12.72	17.11	37.51	10.54	12.92	77.12%
YoY %	261.14%	-33.65%	-25.66%	-54.39%	255.88%	-18.42%	-	-
Horiz. %	235.91%	65.33%	98.45%	132.43%	290.33%	81.58%	100.00%	-
EY	3.28	11.85	7.86	5.84	2.67	9.49	7.74	-43.55%
YoY %	-72.32%	50.76%	34.59%	118.73%	-71.87%	22.61%	-	-
Horiz. %	42.38%	153.10%	101.55%	75.45%	34.50%	122.61%	100.00%	-
DY	0.00	5.03	2.41	2.32	0.00	3.80	1.94	-
YoY %	0.00%	108.71%	3.88%	0.00%	0.00%	95.88%	-	-
Horiz. %	0.00%	259.28%	124.23%	119.59%	0.00%	195.88%	100.00%	-
P/NAPS	0.99	0.86	0.92	0.92	0.98	1.01	1.02	-1.96%
YoY %	15.12%	-6.52%	0.00%	-6.12%	-2.97%	-0.98%	-	-
Horiz. %	97.06%	84.31%	90.20%	90.20%	96.08%	99.02%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos