[CHINWEL] QoQ Quarter Result on 31-Mar-2018 [#3]

Stock
[CHINWEL] CHIN WELL HOLDINGS BHD
Announcement Date
24-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Mar-2018 [#3]
Profit Trend
QoQ- -44.27%
YoY- -41.67%
Quarter Report
Latest QR
Upcoming QR
CHINWEL's Result
CHINWEL's Financial Summary
View:
Show?
Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 165,144 176,336 150,045 142,778 160,532 137,939 141,096 11.03%
PBT 18,526 21,526 20,616 10,528 18,893 16,699 11,086 40.69%
Tax -2,858 -3,594 -2,618 -1,970 -3,538 -2,726 -1,965 28.28%
NP 15,668 17,932 17,998 8,558 15,355 13,973 9,121 43.29%
-
NP to SH 15,668 17,932 17,998 8,558 15,355 13,973 9,121 43.29%
-
Tax Rate 15.43% 16.70% 12.70% 18.71% 18.73% 16.32% 17.73% -
Total Cost 149,476 158,404 132,047 134,220 145,177 123,966 131,975 8.63%
-
Net Worth 567,093 549,514 548,932 523,552 546,571 533,117 533,168 4.18%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 13,222 - 12,165 - 11,648 - 9,884 21.34%
Div Payout % 84.39% - 67.59% - 75.86% - 108.37% -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 567,093 549,514 548,932 523,552 546,571 533,117 533,168 4.18%
NOSH 299,533 299,533 299,533 299,533 299,533 299,533 299,533 0.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 9.49% 10.17% 12.00% 5.99% 9.57% 10.13% 6.46% -
ROE 2.76% 3.26% 3.28% 1.63% 2.81% 2.62% 1.71% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 56.20 60.01 50.57 48.00 53.75 46.06 47.11 12.44%
EPS 5.33 6.10 6.07 2.88 5.14 4.67 3.05 44.93%
DPS 4.50 0.00 4.10 0.00 3.90 0.00 3.30 22.90%
NAPS 1.93 1.87 1.85 1.76 1.83 1.78 1.78 5.52%
Adjusted Per Share Value based on latest NOSH - 299,533
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 57.58 61.48 52.31 49.78 55.97 48.09 49.19 11.03%
EPS 5.46 6.25 6.27 2.98 5.35 4.87 3.18 43.24%
DPS 4.61 0.00 4.24 0.00 4.06 0.00 3.45 21.25%
NAPS 1.9771 1.9158 1.9138 1.8253 1.9055 1.8586 1.8588 4.18%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 1.62 1.90 1.54 1.63 1.83 1.76 1.79 -
P/RPS 2.88 3.17 3.05 3.40 3.40 3.82 3.80 -16.83%
P/EPS 30.38 31.14 25.39 56.66 35.60 37.72 58.78 -35.51%
EY 3.29 3.21 3.94 1.76 2.81 2.65 1.70 55.11%
DY 2.78 0.00 2.66 0.00 2.13 0.00 1.84 31.57%
P/NAPS 0.84 1.02 0.83 0.93 1.00 0.99 1.01 -11.53%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 26/02/19 27/11/18 27/08/18 24/05/18 27/02/18 23/11/17 29/08/17 -
Price 1.75 1.86 1.59 1.62 1.68 1.75 1.79 -
P/RPS 3.11 3.10 3.14 3.38 3.13 3.80 3.80 -12.47%
P/EPS 32.82 30.48 26.21 56.31 32.68 37.51 58.78 -32.12%
EY 3.05 3.28 3.81 1.78 3.06 2.67 1.70 47.49%
DY 2.57 0.00 2.58 0.00 2.32 0.00 1.84 24.87%
P/NAPS 0.91 0.99 0.86 0.92 0.92 0.98 1.01 -6.69%

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