[CHINWEL] QoQ Cumulative Quarter Result on 31-Mar-2021 [#3]

Stock
[CHINWEL] CHIN WELL HOLDINGS BHD
Announcement Date
24-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Mar-2021 [#3]
Profit Trend
QoQ- 67.64%
YoY- -3.82%
Quarter Report
Latest QR
Upcoming QR
CHINWEL's Result
CHINWEL's Financial Summary
View:
Show?
Cumulative Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 293,328 146,415 491,655 361,310 225,996 107,392 535,784 -33.00%
PBT 49,504 22,121 33,080 24,301 15,027 6,841 7,303 256.92%
Tax -11,096 -4,860 -9,687 -6,016 -4,120 -1,676 -4,883 72.58%
NP 38,408 17,261 23,393 18,285 10,907 5,165 2,420 528.37%
-
NP to SH 38,408 17,261 23,393 18,285 10,907 5,165 2,420 528.37%
-
Tax Rate 22.41% 21.97% 29.28% 24.76% 27.42% 24.50% 66.86% -
Total Cost 254,920 129,154 468,262 343,025 215,089 102,227 533,364 -38.78%
-
Net Worth 615,895 597,339 580,025 571,060 569,759 570,041 568,582 5.45%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div 15,469 - 9,522 4,304 4,338 - 4,396 130.82%
Div Payout % 40.28% - 40.71% 23.54% 39.78% - 181.66% -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 615,895 597,339 580,025 571,060 569,759 570,041 568,582 5.45%
NOSH 299,533 299,533 299,533 299,533 299,533 299,533 299,533 0.00%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 13.09% 11.79% 4.76% 5.06% 4.83% 4.81% 0.45% -
ROE 6.24% 2.89% 4.03% 3.20% 1.91% 0.91% 0.43% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 102.40 50.74 170.38 125.91 78.14 37.11 182.81 -31.97%
EPS 13.41 5.98 8.11 6.37 3.77 1.78 0.83 535.86%
DPS 5.40 0.00 3.30 1.50 1.50 0.00 1.50 134.34%
NAPS 2.15 2.07 2.01 1.99 1.97 1.97 1.94 7.07%
Adjusted Per Share Value based on latest NOSH - 299,533
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 97.93 48.88 164.14 120.62 75.45 35.85 178.87 -33.00%
EPS 12.82 5.76 7.81 6.10 3.64 1.72 0.81 527.21%
DPS 5.16 0.00 3.18 1.44 1.45 0.00 1.47 130.44%
NAPS 2.0562 1.9942 1.9364 1.9065 1.9022 1.9031 1.8982 5.45%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 1.38 1.26 1.20 1.15 1.12 0.965 1.01 -
P/RPS 1.35 2.48 0.70 0.91 1.43 2.60 0.55 81.66%
P/EPS 10.29 21.06 14.80 18.05 29.70 54.06 122.32 -80.71%
EY 9.72 4.75 6.76 5.54 3.37 1.85 0.82 417.54%
DY 3.91 0.00 2.75 1.30 1.34 0.00 1.49 89.91%
P/NAPS 0.64 0.61 0.60 0.58 0.57 0.49 0.52 14.80%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 23/02/22 26/11/21 17/09/21 24/05/21 26/02/21 25/11/20 26/08/20 -
Price 1.65 1.22 1.28 1.37 1.03 1.00 1.01 -
P/RPS 1.61 2.40 0.75 1.09 1.32 2.69 0.55 104.23%
P/EPS 12.31 20.40 15.79 21.50 27.31 56.02 122.32 -78.27%
EY 8.13 4.90 6.33 4.65 3.66 1.78 0.82 359.58%
DY 3.27 0.00 2.58 1.09 1.46 0.00 1.49 68.63%
P/NAPS 0.77 0.59 0.64 0.69 0.52 0.51 0.52 29.82%

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