[CHINWEL] QoQ TTM Result on 31-Dec-2017 [#2]

Stock
[CHINWEL] CHIN WELL HOLDINGS BHD
Announcement Date
27-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Dec-2017 [#2]
Profit Trend
QoQ- 1.82%
YoY- -1.23%
Quarter Report
Latest QR
Upcoming QR
CHINWEL's Result
CHINWEL's Financial Summary
View:
Show?
TTM Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 629,691 591,294 582,345 580,172 545,918 521,288 513,537 14.54%
PBT 71,563 66,736 57,206 63,983 63,611 62,118 69,024 2.43%
Tax -11,720 -10,852 -10,199 -10,863 -11,443 -11,060 -11,395 1.89%
NP 59,843 55,884 47,007 53,120 52,168 51,058 57,629 2.54%
-
NP to SH 59,843 55,884 47,007 53,120 52,168 51,058 57,629 2.54%
-
Tax Rate 16.38% 16.26% 17.83% 16.98% 17.99% 17.80% 16.51% -
Total Cost 569,848 535,410 535,338 527,052 493,750 470,230 455,908 16.01%
-
Net Worth 549,514 548,932 523,552 546,571 533,117 533,168 530,173 2.41%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div 23,813 23,813 21,532 21,532 20,368 20,368 23,958 -0.40%
Div Payout % 39.79% 42.61% 45.81% 40.54% 39.04% 39.89% 41.57% -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 549,514 548,932 523,552 546,571 533,117 533,168 530,173 2.41%
NOSH 299,533 299,533 299,533 299,533 299,533 299,533 299,533 0.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 9.50% 9.45% 8.07% 9.16% 9.56% 9.79% 11.22% -
ROE 10.89% 10.18% 8.98% 9.72% 9.79% 9.58% 10.87% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 214.28 199.28 195.76 194.25 182.27 174.03 171.45 16.01%
EPS 20.36 18.83 15.80 17.79 17.42 17.05 19.24 3.84%
DPS 8.00 8.00 7.20 7.20 6.80 6.80 8.00 0.00%
NAPS 1.87 1.85 1.76 1.83 1.78 1.78 1.77 3.72%
Adjusted Per Share Value based on latest NOSH - 299,533
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 219.53 206.15 203.03 202.27 190.33 181.74 179.04 14.54%
EPS 20.86 19.48 16.39 18.52 18.19 17.80 20.09 2.53%
DPS 8.30 8.30 7.51 7.51 7.10 7.10 8.35 -0.39%
NAPS 1.9158 1.9138 1.8253 1.9055 1.8586 1.8588 1.8484 2.41%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 1.90 1.54 1.63 1.83 1.76 1.79 1.79 -
P/RPS 0.89 0.77 0.83 0.94 0.97 1.03 1.04 -9.85%
P/EPS 9.33 8.18 10.32 10.29 10.10 10.50 9.30 0.21%
EY 10.72 12.23 9.69 9.72 9.90 9.52 10.75 -0.18%
DY 4.21 5.19 4.42 3.93 3.86 3.80 4.47 -3.91%
P/NAPS 1.02 0.83 0.93 1.00 0.99 1.01 1.01 0.65%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 27/11/18 27/08/18 24/05/18 27/02/18 23/11/17 29/08/17 25/05/17 -
Price 1.86 1.59 1.62 1.68 1.75 1.79 1.80 -
P/RPS 0.87 0.80 0.83 0.86 0.96 1.03 1.05 -11.77%
P/EPS 9.13 8.44 10.25 9.45 10.05 10.50 9.36 -1.64%
EY 10.95 11.85 9.75 10.59 9.95 9.52 10.69 1.61%
DY 4.30 5.03 4.44 4.29 3.89 3.80 4.44 -2.11%
P/NAPS 0.99 0.86 0.92 0.92 0.98 1.01 1.02 -1.96%

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