[CHINWEL] QoQ TTM Result on 31-Dec-2019 [#2]

Stock
[CHINWEL] CHIN WELL HOLDINGS BHD
Announcement Date
27-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
31-Dec-2019 [#2]
Profit Trend
QoQ- -24.57%
YoY- -41.87%
Quarter Report
Latest QR
Upcoming QR
CHINWEL's Result
CHINWEL's Financial Summary
View:
Show?
TTM Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 487,711 535,784 619,794 642,417 659,858 680,729 664,549 -18.59%
PBT 5,600 7,303 37,515 42,721 55,840 68,822 75,508 -82.26%
Tax -4,728 -4,883 -6,848 -7,755 -9,482 -11,245 -11,589 -44.90%
NP 872 2,420 30,667 34,966 46,358 57,577 63,919 -94.24%
-
NP to SH 872 2,420 30,667 34,966 46,358 57,577 63,919 -94.24%
-
Tax Rate 84.43% 66.86% 18.25% 18.15% 16.98% 16.34% 15.35% -
Total Cost 486,839 533,364 589,127 607,451 613,500 623,152 600,630 -13.03%
-
Net Worth 570,041 568,582 583,002 575,132 578,470 578,671 564,046 0.70%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div 4,401 4,401 14,241 14,241 23,062 23,062 25,387 -68.81%
Div Payout % 504.76% 181.88% 46.44% 40.73% 49.75% 40.06% 39.72% -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 570,041 568,582 583,002 575,132 578,470 578,671 564,046 0.70%
NOSH 299,533 299,533 299,533 299,533 299,533 299,533 299,533 0.00%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 0.18% 0.45% 4.95% 5.44% 7.03% 8.46% 9.62% -
ROE 0.15% 0.43% 5.26% 6.08% 8.01% 9.95% 11.33% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 168.55 182.81 211.56 218.93 224.72 231.74 226.21 -17.76%
EPS 0.30 0.83 10.47 11.92 15.79 19.60 21.76 -94.20%
DPS 1.50 1.50 4.85 4.85 7.85 7.85 8.60 -68.68%
NAPS 1.97 1.94 1.99 1.96 1.97 1.97 1.92 1.72%
Adjusted Per Share Value based on latest NOSH - 299,533
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 170.03 186.79 216.08 223.97 230.05 237.33 231.69 -18.59%
EPS 0.30 0.84 10.69 12.19 16.16 20.07 22.28 -94.29%
DPS 1.53 1.53 4.97 4.97 8.04 8.04 8.85 -68.86%
NAPS 1.9874 1.9823 2.0326 2.0051 2.0168 2.0175 1.9665 0.70%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 0.965 1.01 0.88 1.38 1.78 1.80 1.78 -
P/RPS 0.57 0.55 0.42 0.63 0.79 0.78 0.79 -19.50%
P/EPS 320.22 122.32 8.41 11.58 11.27 9.18 8.18 1045.23%
EY 0.31 0.82 11.90 8.63 8.87 10.89 12.22 -91.30%
DY 1.55 1.49 5.51 3.51 4.41 4.36 4.83 -53.02%
P/NAPS 0.49 0.52 0.44 0.70 0.90 0.91 0.93 -34.68%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 25/11/20 26/08/20 25/06/20 27/02/20 27/11/19 28/08/19 28/05/19 -
Price 1.00 1.01 1.02 1.36 1.54 1.73 1.78 -
P/RPS 0.59 0.55 0.48 0.62 0.69 0.75 0.79 -17.64%
P/EPS 331.84 122.32 9.74 11.41 9.75 8.83 8.18 1072.70%
EY 0.30 0.82 10.26 8.76 10.25 11.33 12.22 -91.49%
DY 1.50 1.49 4.75 3.57 5.10 4.54 4.83 -54.04%
P/NAPS 0.51 0.52 0.51 0.69 0.78 0.88 0.93 -32.92%

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