[CHINWEL] QoQ Quarter Result on 30-Sep-2021 [#1]

Stock
[CHINWEL] CHIN WELL HOLDINGS BHD
Announcement Date
26-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
30-Sep-2021 [#1]
Profit Trend
QoQ- 237.92%
YoY- 234.19%
Quarter Report
Latest QR
Upcoming QR
CHINWEL's Result
CHINWEL's Financial Summary
View:
Show?
Quarter Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 196,870 167,640 146,913 146,415 130,345 135,314 118,604 40.32%
PBT 35,099 37,603 27,383 22,121 8,779 9,274 8,186 164.63%
Tax -7,523 -7,630 -6,236 -4,860 -3,671 -1,896 -2,444 112.04%
NP 27,576 29,973 21,147 17,261 5,108 7,378 5,742 185.46%
-
NP to SH 27,607 29,974 21,147 17,261 5,108 7,378 5,742 185.68%
-
Tax Rate 21.43% 20.29% 22.77% 21.97% 41.82% 20.44% 29.86% -
Total Cost 169,294 137,667 125,766 129,154 125,237 127,936 112,862 31.13%
-
Net Worth 664,587 633,078 615,895 597,339 580,025 571,060 569,759 10.83%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div 22,916 - 15,469 - 5,194 - 4,338 204.24%
Div Payout % 83.01% - 73.15% - 101.69% - 75.55% -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 664,587 633,078 615,895 597,339 580,025 571,060 569,759 10.83%
NOSH 299,533 299,533 299,533 299,533 299,533 299,533 299,533 0.00%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 14.01% 17.88% 14.39% 11.79% 3.92% 5.45% 4.84% -
ROE 4.15% 4.73% 3.43% 2.89% 0.88% 1.29% 1.01% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 68.73 58.52 51.29 50.74 45.17 47.15 41.01 41.22%
EPS 9.64 10.46 7.38 5.98 1.77 2.57 1.99 187.12%
DPS 8.00 0.00 5.40 0.00 1.80 0.00 1.50 206.19%
NAPS 2.32 2.21 2.15 2.07 2.01 1.99 1.97 11.55%
Adjusted Per Share Value based on latest NOSH - 299,533
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 65.73 55.97 49.05 48.88 43.52 45.17 39.60 40.31%
EPS 9.22 10.01 7.06 5.76 1.71 2.46 1.92 185.45%
DPS 7.65 0.00 5.16 0.00 1.73 0.00 1.45 203.98%
NAPS 2.2187 2.1136 2.0562 1.9942 1.9364 1.9065 1.9022 10.83%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 1.70 1.62 1.38 1.26 1.20 1.15 1.12 -
P/RPS 2.47 2.77 2.69 2.48 2.66 2.44 2.73 -6.47%
P/EPS 17.64 15.48 18.69 21.06 67.79 44.73 56.41 -54.02%
EY 5.67 6.46 5.35 4.75 1.48 2.24 1.77 117.77%
DY 4.71 0.00 3.91 0.00 1.50 0.00 1.34 131.70%
P/NAPS 0.73 0.73 0.64 0.61 0.60 0.58 0.57 17.98%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 29/08/22 27/05/22 23/02/22 26/11/21 17/09/21 24/05/21 26/02/21 -
Price 1.76 1.49 1.65 1.22 1.28 1.37 1.03 -
P/RPS 2.56 2.55 3.22 2.40 2.83 2.91 2.51 1.32%
P/EPS 18.26 14.24 22.35 20.40 72.31 53.29 51.88 -50.24%
EY 5.48 7.02 4.47 4.90 1.38 1.88 1.93 100.89%
DY 4.55 0.00 3.27 0.00 1.41 0.00 1.46 113.80%
P/NAPS 0.76 0.67 0.77 0.59 0.64 0.69 0.52 28.87%

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