[CHINWEL] QoQ TTM Result on 31-Dec-2022 [#2]

Stock
[CHINWEL] CHIN WELL HOLDINGS BHD
Announcement Date
28-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2023
Quarter
31-Dec-2022 [#2]
Profit Trend
QoQ- -12.08%
YoY- 80.74%
Quarter Report
Latest QR
Upcoming QR
CHINWEL's Result
CHINWEL's Financial Summary
View:
Show?
TTM Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 381,071 456,452 557,712 635,148 670,602 657,838 591,313 -25.37%
PBT 21,418 52,280 81,154 118,603 134,313 122,206 95,886 -63.15%
Tax -5,326 -12,891 -19,233 -26,671 -29,744 -26,249 -22,397 -61.58%
NP 16,092 39,389 61,921 91,932 104,569 95,957 73,489 -63.63%
-
NP to SH 16,162 39,461 61,993 91,987 104,622 95,989 73,490 -63.53%
-
Tax Rate 24.87% 24.66% 23.70% 22.49% 22.15% 21.48% 23.36% -
Total Cost 364,979 417,063 495,791 543,216 566,033 561,881 517,824 -20.78%
-
Net Worth 673,162 681,755 661,704 673,164 673,164 664,587 633,078 4.17%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div 15,783 15,783 36,666 36,666 38,385 38,385 20,663 -16.42%
Div Payout % 97.66% 40.00% 59.15% 39.86% 36.69% 39.99% 28.12% -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 673,162 681,755 661,704 673,164 673,164 664,587 633,078 4.17%
NOSH 299,533 299,533 299,533 299,533 299,533 299,533 299,533 0.00%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 4.22% 8.63% 11.10% 14.47% 15.59% 14.59% 12.43% -
ROE 2.40% 5.79% 9.37% 13.66% 15.54% 14.44% 11.61% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 133.03 159.35 194.70 221.73 234.11 229.64 206.42 -25.36%
EPS 5.64 13.78 21.64 32.11 36.52 33.51 25.65 -63.53%
DPS 5.51 5.51 12.80 12.80 13.40 13.40 7.20 -16.32%
NAPS 2.35 2.38 2.31 2.35 2.35 2.32 2.21 4.17%
Adjusted Per Share Value based on latest NOSH - 299,533
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 132.85 159.14 194.44 221.44 233.80 229.35 206.15 -25.37%
EPS 5.63 13.76 21.61 32.07 36.47 33.47 25.62 -63.55%
DPS 5.50 5.50 12.78 12.78 13.38 13.38 7.20 -16.42%
NAPS 2.3469 2.3768 2.3069 2.3469 2.3469 2.317 2.2071 4.17%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 1.36 1.32 1.61 1.60 1.64 1.70 1.62 -
P/RPS 1.02 0.83 0.83 0.72 0.70 0.74 0.78 19.56%
P/EPS 24.10 9.58 7.44 4.98 4.49 5.07 6.31 144.13%
EY 4.15 10.44 13.44 20.07 22.27 19.71 15.84 -59.02%
DY 4.05 4.17 7.95 8.00 8.17 7.88 4.44 -5.93%
P/NAPS 0.58 0.55 0.70 0.68 0.70 0.73 0.73 -14.20%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/11/23 29/08/23 26/05/23 28/02/23 29/11/22 29/08/22 27/05/22 -
Price 1.34 1.43 1.44 1.69 1.46 1.76 1.49 -
P/RPS 1.01 0.90 0.74 0.76 0.62 0.77 0.72 25.28%
P/EPS 23.75 10.38 6.65 5.26 4.00 5.25 5.81 155.43%
EY 4.21 9.63 15.03 19.00 25.02 19.04 17.22 -60.86%
DY 4.11 3.85 8.89 7.57 9.18 7.61 4.83 -10.19%
P/NAPS 0.57 0.60 0.62 0.72 0.62 0.76 0.67 -10.20%

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