[CHINWEL] QoQ Quarter Result on 30-Sep-2015 [#1]

Stock
[CHINWEL] CHIN WELL HOLDINGS BHD
Announcement Date
26-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
30-Sep-2015 [#1]
Profit Trend
QoQ- 45.5%
YoY- 103.13%
Quarter Report
Latest QR
Upcoming QR
CHINWEL's Result
CHINWEL's Financial Summary
View:
Show?
Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 133,345 111,237 122,925 140,627 129,533 119,635 125,735 3.99%
PBT 17,992 13,541 21,441 21,827 14,354 14,486 13,305 22.30%
Tax -2,300 -2,716 -2,769 -3,647 -1,859 -2,442 -1,891 13.95%
NP 15,692 10,825 18,672 18,180 12,495 12,044 11,414 23.66%
-
NP to SH 15,692 10,825 18,672 18,180 12,495 10,950 8,340 52.46%
-
Tax Rate 12.78% 20.06% 12.91% 16.71% 12.95% 16.86% 14.21% -
Total Cost 117,653 100,412 104,253 122,447 117,038 107,591 114,321 1.93%
-
Net Worth 494,086 476,779 494,523 485,243 425,034 402,982 397,921 15.53%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div 13,475 - 11,988 - 10,880 - 5,450 82.94%
Div Payout % 85.87% - 64.21% - 87.08% - 65.36% -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 494,086 476,779 494,523 485,243 425,034 402,982 397,921 15.53%
NOSH 299,446 299,861 299,711 299,533 283,356 277,918 272,549 6.48%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 11.77% 9.73% 15.19% 12.93% 9.65% 10.07% 9.08% -
ROE 3.18% 2.27% 3.78% 3.75% 2.94% 2.72% 2.10% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 44.53 37.10 41.01 46.95 45.71 43.05 46.13 -2.32%
EPS 5.24 3.61 6.23 6.07 4.41 3.94 3.06 43.17%
DPS 4.50 0.00 4.00 0.00 3.84 0.00 2.00 71.79%
NAPS 1.65 1.59 1.65 1.62 1.50 1.45 1.46 8.50%
Adjusted Per Share Value based on latest NOSH - 299,533
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 46.49 38.78 42.86 49.03 45.16 41.71 43.84 3.99%
EPS 5.47 3.77 6.51 6.34 4.36 3.82 2.91 52.36%
DPS 4.70 0.00 4.18 0.00 3.79 0.00 1.90 83.00%
NAPS 1.7226 1.6622 1.7241 1.6917 1.4818 1.4049 1.3873 15.54%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 1.45 1.68 2.10 1.40 1.54 1.47 1.43 -
P/RPS 3.26 4.53 5.12 2.98 3.37 3.41 3.10 3.41%
P/EPS 27.67 46.54 33.71 23.07 34.92 37.31 46.73 -29.50%
EY 3.61 2.15 2.97 4.34 2.86 2.68 2.14 41.75%
DY 3.10 0.00 1.90 0.00 2.49 0.00 1.40 69.96%
P/NAPS 0.88 1.06 1.27 0.86 1.03 1.01 0.98 -6.93%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 25/08/16 26/05/16 26/02/16 26/11/15 27/08/15 21/05/15 26/02/15 -
Price 1.51 1.67 1.81 1.69 1.39 1.64 1.50 -
P/RPS 3.39 4.50 4.41 3.60 3.04 3.81 3.25 2.85%
P/EPS 28.81 46.26 29.05 27.84 31.52 41.62 49.02 -29.85%
EY 3.47 2.16 3.44 3.59 3.17 2.40 2.04 42.54%
DY 2.98 0.00 2.21 0.00 2.76 0.00 1.33 71.31%
P/NAPS 0.92 1.05 1.10 1.04 0.93 1.13 1.03 -7.25%

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