[CHINWEL] QoQ Cumulative Quarter Result on 31-Dec-2018 [#2]

Stock
[CHINWEL] CHIN WELL HOLDINGS BHD
Announcement Date
26-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
31-Dec-2018 [#2]
Profit Trend
QoQ- 87.37%
YoY- 14.57%
Quarter Report
Latest QR
Upcoming QR
CHINWEL's Result
CHINWEL's Financial Summary
View:
Show?
Cumulative Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 155,465 680,729 514,504 341,480 176,336 591,294 441,249 -50.08%
PBT 8,544 68,822 54,892 40,052 21,526 66,736 46,120 -67.46%
Tax -1,831 -11,245 -8,971 -6,452 -3,594 -10,852 -8,234 -63.26%
NP 6,713 57,577 45,921 33,600 17,932 55,884 37,886 -68.41%
-
NP to SH 6,713 57,577 45,921 33,600 17,932 55,884 37,886 -68.41%
-
Tax Rate 21.43% 16.34% 16.34% 16.11% 16.70% 16.26% 17.85% -
Total Cost 148,752 623,152 468,583 307,880 158,404 535,410 403,363 -48.54%
-
Net Worth 578,470 578,671 564,046 567,093 549,514 548,932 523,552 6.86%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - 23,058 13,219 13,222 - 23,737 11,601 -
Div Payout % - 40.05% 28.79% 39.35% - 42.48% 30.62% -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 578,470 578,671 564,046 567,093 549,514 548,932 523,552 6.86%
NOSH 299,533 299,533 299,533 299,533 299,533 299,533 299,533 0.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 4.32% 8.46% 8.93% 9.84% 10.17% 9.45% 8.59% -
ROE 1.16% 9.95% 8.14% 5.92% 3.26% 10.18% 7.24% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 52.94 231.74 175.14 116.22 60.01 199.28 148.33 -49.65%
EPS 2.29 19.60 15.63 11.44 6.10 18.83 12.74 -68.11%
DPS 0.00 7.85 4.50 4.50 0.00 8.00 3.90 -
NAPS 1.97 1.97 1.92 1.93 1.87 1.85 1.76 7.79%
Adjusted Per Share Value based on latest NOSH - 299,533
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 51.90 227.26 171.77 114.00 58.87 197.41 147.31 -50.08%
EPS 2.24 19.22 15.33 11.22 5.99 18.66 12.65 -68.43%
DPS 0.00 7.70 4.41 4.41 0.00 7.92 3.87 -
NAPS 1.9312 1.9319 1.8831 1.8933 1.8346 1.8326 1.7479 6.86%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 1.78 1.80 1.78 1.62 1.90 1.54 1.63 -
P/RPS 3.36 0.78 1.02 1.39 3.17 0.77 1.10 110.37%
P/EPS 77.86 9.18 11.39 14.17 31.14 8.18 12.80 232.85%
EY 1.28 10.89 8.78 7.06 3.21 12.23 7.81 -70.01%
DY 0.00 4.36 2.53 2.78 0.00 5.19 2.39 -
P/NAPS 0.90 0.91 0.93 0.84 1.02 0.83 0.93 -2.16%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 27/11/19 28/08/19 28/05/19 26/02/19 27/11/18 27/08/18 24/05/18 -
Price 1.54 1.73 1.78 1.75 1.86 1.59 1.62 -
P/RPS 2.91 0.75 1.02 1.51 3.10 0.80 1.09 92.33%
P/EPS 67.36 8.83 11.39 15.30 30.48 8.44 12.72 203.50%
EY 1.48 11.33 8.78 6.53 3.28 11.85 7.86 -67.11%
DY 0.00 4.54 2.53 2.57 0.00 5.03 2.41 -
P/NAPS 0.78 0.88 0.93 0.91 0.99 0.86 0.92 -10.41%

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