[CHINWEL] QoQ TTM Result on 30-Jun-2017 [#4]

Stock

[CHINWEL] CHIN WELL HOLDINGS BHD

Announcement Date

29-Aug-2017

Admission Sponsor

Sponsor

Financial Year

30-Jun-2017

Quarter

30-Jun-2017 [#4]

Profit Trend

QoQ- -11.4%

YoY- -19.43%

Quarter Report

CHIN WELL ANNOUNCEMENT Q4 2017-Final.pdf

Latest QR

Upcoming QR

CHINWEL's Result

CHINWEL's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	CAGR
TTM Result
Revenue	582,345	580,172	545,918	521,288	513,537	484,169	480,816	13.63%
YoY %	0.37%	6.27%	4.72%	1.51%	6.07%	0.70%	-	-
Horiz. %	121.12%	120.66%	113.54%	108.42%	106.81%	100.70%	100.00%	-
PBT	57,206	63,983	63,611	62,118	69,024	65,260	68,180	-11.05%
YoY %	-10.59%	0.58%	2.40%	-10.01%	5.77%	-4.28%	-	-
Horiz. %	83.90%	93.84%	93.30%	91.11%	101.24%	95.72%	100.00%	-
Tax	-10,199	-10,863	-11,443	-11,060	-11,395	-11,477	-10,128	0.46%
YoY %	6.11%	5.07%	-3.46%	2.94%	0.71%	-13.32%	-	-
Horiz. %	100.70%	107.26%	112.98%	109.20%	112.51%	113.32%	100.00%	-
NP	47,007	53,120	52,168	51,058	57,629	53,783	58,052	-13.13%
YoY %	-11.51%	1.82%	2.17%	-11.40%	7.15%	-7.35%	-	-
Horiz. %	80.97%	91.50%	89.86%	87.95%	99.27%	92.65%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	47,007	53,120	52,168	51,058	57,629	53,783	58,052	-13.13%
YoY %	-11.51%	1.82%	2.17%	-11.40%	7.15%	-7.35%	-	-
Horiz. %	80.97%	91.50%	89.86%	87.95%	99.27%	92.65%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	17.83%	16.98%	17.99%	17.80%	16.51%	17.59%	14.85%	-
YoY %	5.01%	-5.61%	1.07%	7.81%	-6.14%	18.45%	-	-
Horiz. %	120.07%	114.34%	121.14%	119.87%	111.18%	118.45%	100.00%	-
Total Cost	535,338	527,052	493,750	470,230	455,908	430,386	422,764	17.06%
YoY %	1.57%	6.74%	5.00%	3.14%	5.93%	1.80%	-	-
Horiz. %	126.63%	124.67%	116.79%	111.23%	107.84%	101.80%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	523,552	546,571	533,117	533,168	530,173	530,173	503,725	2.60%
YoY %	-4.21%	2.52%	-0.01%	0.56%	0.00%	5.25%	-	-
Horiz. %	103.94%	108.51%	105.83%	105.85%	105.25%	105.25%	100.00%	-

	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	CAGR
Dividend
Div	21,532	21,532	20,368	20,368	23,958	23,958	25,463	-10.58%
YoY %	0.00%	5.71%	0.00%	-14.98%	0.00%	-5.91%	-	-
Horiz. %	84.56%	84.56%	79.99%	79.99%	94.09%	94.09%	100.00%	-
Div Payout %	45.81%	40.54%	39.04%	39.89%	41.57%	44.55%	43.86%	-
YoY %	13.00%	3.84%	-2.13%	-4.04%	-6.69%	1.57%	-	-
Horiz. %	104.45%	92.43%	89.01%	90.95%	94.78%	101.57%	100.00%	-

	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	CAGR
Equity
Net Worth	523,552	546,571	533,117	533,168	530,173	530,173	503,725	2.60%
YoY %	-4.21%	2.52%	-0.01%	0.56%	0.00%	5.25%	-	-
Horiz. %	103.94%	108.51%	105.83%	105.85%	105.25%	105.25%	100.00%	-
NOSH	299,533	299,533	299,533	299,533	299,533	299,533	299,836	-0.06%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	-0.10%	-	-
Horiz. %	99.90%	99.90%	99.90%	99.90%	99.90%	99.90%	100.00%	-

	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	CAGR
Ratio Analysis
NP Margin	8.07%	9.16%	9.56%	9.79%	11.22%	11.11%	12.07%	-
YoY %	-11.90%	-4.18%	-2.35%	-12.75%	0.99%	-7.95%	-	-
Horiz. %	66.86%	75.89%	79.20%	81.11%	92.96%	92.05%	100.00%	-
ROE	8.98%	9.72%	9.79%	9.58%	10.87%	10.14%	11.52%	-
YoY %	-7.61%	-0.72%	2.19%	-11.87%	7.20%	-11.98%	-	-
Horiz. %	77.95%	84.38%	84.98%	83.16%	94.36%	88.02%	100.00%	-

	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	CAGR
Per Share
RPS	195.76	194.25	182.27	174.03	171.45	161.64	160.36	14.23%
YoY %	0.78%	6.57%	4.73%	1.50%	6.07%	0.80%	-	-
Horiz. %	122.08%	121.13%	113.66%	108.52%	106.92%	100.80%	100.00%	-
EPS	15.80	17.79	17.42	17.05	19.24	17.96	19.36	-12.67%
YoY %	-11.19%	2.12%	2.17%	-11.38%	7.13%	-7.23%	-	-
Horiz. %	81.61%	91.89%	89.98%	88.07%	99.38%	92.77%	100.00%	-
DPS	7.20	7.20	6.80	6.80	8.00	8.00	8.50	-10.48%
YoY %	0.00%	5.88%	0.00%	-15.00%	0.00%	-5.88%	-	-
Horiz. %	84.71%	84.71%	80.00%	80.00%	94.12%	94.12%	100.00%	-
NAPS	1.76	1.83	1.78	1.78	1.77	1.77	1.68	3.15%
YoY %	-3.83%	2.81%	0.00%	0.56%	0.00%	5.36%	-	-
Horiz. %	104.76%	108.93%	105.95%	105.95%	105.36%	105.36%	100.00%	-

	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	CAGR
Adjusted Per Share Value based on latest NOSH - 299,533
RPS	194.42	193.69	182.26	174.03	171.45	161.64	160.52	13.63%
YoY %	0.38%	6.27%	4.73%	1.50%	6.07%	0.70%	-	-
Horiz. %	121.12%	120.66%	113.54%	108.42%	106.81%	100.70%	100.00%	-
EPS	15.69	17.73	17.42	17.05	19.24	17.96	19.38	-13.14%
YoY %	-11.51%	1.78%	2.17%	-11.38%	7.13%	-7.33%	-	-
Horiz. %	80.96%	91.49%	89.89%	87.98%	99.28%	92.67%	100.00%	-
DPS	7.19	7.19	6.80	6.80	8.00	8.00	8.50	-10.56%
YoY %	0.00%	5.74%	0.00%	-15.00%	0.00%	-5.88%	-	-
Horiz. %	84.59%	84.59%	80.00%	80.00%	94.12%	94.12%	100.00%	-
NAPS	1.7479	1.8247	1.7798	1.78	1.77	1.77	1.6817	2.60%
YoY %	-4.21%	2.52%	-0.01%	0.56%	0.00%	5.25%	-	-
Horiz. %	103.94%	108.50%	105.83%	105.85%	105.25%	105.25%	100.00%	-

	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/03/18	29/12/17	29/09/17	30/06/17	31/03/17	30/12/16	30/09/16	-
Price	1.63	1.83	1.76	1.79	1.79	1.54	1.76	-
P/RPS	0.83	0.94	0.97	1.03	1.04	0.95	1.10	-17.13%
YoY %	-11.70%	-3.09%	-5.83%	-0.96%	9.47%	-13.64%	-	-
Horiz. %	75.45%	85.45%	88.18%	93.64%	94.55%	86.36%	100.00%	-
P/EPS	10.32	10.29	10.10	10.50	9.30	8.58	9.09	8.83%
YoY %	0.29%	1.88%	-3.81%	12.90%	8.39%	-5.61%	-	-
Horiz. %	113.53%	113.20%	111.11%	115.51%	102.31%	94.39%	100.00%	-
EY	9.69	9.72	9.90	9.52	10.75	11.66	11.00	-8.11%
YoY %	-0.31%	-1.82%	3.99%	-11.44%	-7.80%	6.00%	-	-
Horiz. %	88.09%	88.36%	90.00%	86.55%	97.73%	106.00%	100.00%	-
DY	4.42	3.93	3.86	3.80	4.47	5.19	4.83	-5.74%
YoY %	12.47%	1.81%	1.58%	-14.99%	-13.87%	7.45%	-	-
Horiz. %	91.51%	81.37%	79.92%	78.67%	92.55%	107.45%	100.00%	-
P/NAPS	0.93	1.00	0.99	1.01	1.01	0.87	1.05	-7.77%
YoY %	-7.00%	1.01%	-1.98%	0.00%	16.09%	-17.14%	-	-
Horiz. %	88.57%	95.24%	94.29%	96.19%	96.19%	82.86%	100.00%	-

	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	CAGR
Price Multiplier on Announcement Date
Date	24/05/18	27/02/18	23/11/17	29/08/17	25/05/17	27/02/17	22/11/16	-
Price	1.62	1.68	1.75	1.79	1.80	1.74	1.56	-
P/RPS	0.83	0.86	0.96	1.03	1.05	1.08	0.97	-9.87%
YoY %	-3.49%	-10.42%	-6.80%	-1.90%	-2.78%	11.34%	-	-
Horiz. %	85.57%	88.66%	98.97%	106.19%	108.25%	111.34%	100.00%	-
P/EPS	10.25	9.45	10.05	10.50	9.36	9.69	8.06	17.39%
YoY %	8.47%	-5.97%	-4.29%	12.18%	-3.41%	20.22%	-	-
Horiz. %	127.17%	117.25%	124.69%	130.27%	116.13%	120.22%	100.00%	-
EY	9.75	10.59	9.95	9.52	10.69	10.32	12.41	-14.86%
YoY %	-7.93%	6.43%	4.52%	-10.94%	3.59%	-16.84%	-	-
Horiz. %	78.57%	85.33%	80.18%	76.71%	86.14%	83.16%	100.00%	-
DY	4.44	4.29	3.89	3.80	4.44	4.60	5.45	-12.78%
YoY %	3.50%	10.28%	2.37%	-14.41%	-3.48%	-15.60%	-	-
Horiz. %	81.47%	78.72%	71.38%	69.72%	81.47%	84.40%	100.00%	-
P/NAPS	0.92	0.92	0.98	1.01	1.02	0.98	0.93	-0.71%
YoY %	0.00%	-6.12%	-2.97%	-0.98%	4.08%	5.38%	-	-
Horiz. %	98.92%	98.92%	105.38%	108.60%	109.68%	105.38%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos