[CHINWEL] QoQ TTM Result on 30-Jun-2019 [#4]

Stock
[CHINWEL] CHIN WELL HOLDINGS BHD
Announcement Date
28-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
30-Jun-2019 [#4]
Profit Trend
QoQ- -9.92%
YoY- 3.03%
Quarter Report
Latest QR
Upcoming QR
CHINWEL's Result
CHINWEL's Financial Summary
View:
Show?
TTM Result
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Revenue 619,794 642,417 659,858 680,729 664,549 634,303 629,691 -1.04%
PBT 37,515 42,721 55,840 68,822 75,508 71,196 71,563 -34.95%
Tax -6,848 -7,755 -9,482 -11,245 -11,589 -11,040 -11,720 -30.08%
NP 30,667 34,966 46,358 57,577 63,919 60,156 59,843 -35.93%
-
NP to SH 30,667 34,966 46,358 57,577 63,919 60,156 59,843 -35.93%
-
Tax Rate 18.25% 18.15% 16.98% 16.34% 15.35% 15.51% 16.38% -
Total Cost 589,127 607,451 613,500 623,152 600,630 574,147 569,848 2.24%
-
Net Worth 583,002 575,132 578,470 578,671 564,046 567,093 549,514 4.01%
Dividend
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Div 14,241 14,241 23,062 23,062 25,387 25,387 23,813 -28.99%
Div Payout % 46.44% 40.73% 49.75% 40.06% 39.72% 42.20% 39.79% -
Equity
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Net Worth 583,002 575,132 578,470 578,671 564,046 567,093 549,514 4.01%
NOSH 299,533 299,533 299,533 299,533 299,533 299,533 299,533 0.00%
Ratio Analysis
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
NP Margin 4.95% 5.44% 7.03% 8.46% 9.62% 9.48% 9.50% -
ROE 5.26% 6.08% 8.01% 9.95% 11.33% 10.61% 10.89% -
Per Share
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 211.56 218.93 224.72 231.74 226.21 215.87 214.28 -0.84%
EPS 10.47 11.92 15.79 19.60 21.76 20.47 20.36 -35.78%
DPS 4.85 4.85 7.85 7.85 8.60 8.60 8.00 -28.34%
NAPS 1.99 1.96 1.97 1.97 1.92 1.93 1.87 4.22%
Adjusted Per Share Value based on latest NOSH - 299,533
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 206.92 214.47 220.30 227.26 221.86 211.76 210.22 -1.04%
EPS 10.24 11.67 15.48 19.22 21.34 20.08 19.98 -35.93%
DPS 4.75 4.75 7.70 7.70 8.48 8.48 7.95 -29.03%
NAPS 1.9464 1.9201 1.9312 1.9319 1.8831 1.8933 1.8346 4.01%
Price Multiplier on Financial Quarter End Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 -
Price 0.88 1.38 1.78 1.80 1.78 1.62 1.90 -
P/RPS 0.42 0.63 0.79 0.78 0.79 0.75 0.89 -39.35%
P/EPS 8.41 11.58 11.27 9.18 8.18 7.91 9.33 -6.68%
EY 11.90 8.63 8.87 10.89 12.22 12.64 10.72 7.20%
DY 5.51 3.51 4.41 4.36 4.83 5.31 4.21 19.63%
P/NAPS 0.44 0.70 0.90 0.91 0.93 0.84 1.02 -42.87%
Price Multiplier on Announcement Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 25/06/20 27/02/20 27/11/19 28/08/19 28/05/19 26/02/19 27/11/18 -
Price 1.02 1.36 1.54 1.73 1.78 1.75 1.86 -
P/RPS 0.48 0.62 0.69 0.75 0.79 0.81 0.87 -32.70%
P/EPS 9.74 11.41 9.75 8.83 8.18 8.55 9.13 4.40%
EY 10.26 8.76 10.25 11.33 12.22 11.70 10.95 -4.24%
DY 4.75 3.57 5.10 4.54 4.83 4.91 4.30 6.85%
P/NAPS 0.51 0.69 0.78 0.88 0.93 0.91 0.99 -35.71%

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