[CHINWEL] QoQ TTM Result on 31-Mar-2017 [#3]

Stock
[CHINWEL] CHIN WELL HOLDINGS BHD
Announcement Date
25-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
31-Mar-2017 [#3]
Profit Trend
QoQ- 7.15%
YoY- -4.23%
Quarter Report
Latest QR
Upcoming QR
CHINWEL's Result
CHINWEL's Financial Summary
View:
Show?
TTM Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 580,172 545,918 521,288 513,537 484,169 480,816 508,134 9.21%
PBT 63,983 63,611 62,118 69,024 65,260 68,180 74,801 -9.86%
Tax -10,863 -11,443 -11,060 -11,395 -11,477 -10,128 -11,432 -3.33%
NP 53,120 52,168 51,058 57,629 53,783 58,052 63,369 -11.06%
-
NP to SH 53,120 52,168 51,058 57,629 53,783 58,052 63,369 -11.06%
-
Tax Rate 16.98% 17.99% 17.80% 16.51% 17.59% 14.85% 15.28% -
Total Cost 527,052 493,750 470,230 455,908 430,386 422,764 444,765 11.94%
-
Net Worth 546,571 533,117 533,168 530,173 530,173 503,725 494,086 6.94%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 21,532 20,368 20,368 23,958 23,958 25,463 25,463 -10.54%
Div Payout % 40.54% 39.04% 39.89% 41.57% 44.55% 43.86% 40.18% -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 546,571 533,117 533,168 530,173 530,173 503,725 494,086 6.94%
NOSH 299,533 299,533 299,533 299,533 299,533 299,836 299,446 0.01%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 9.16% 9.56% 9.79% 11.22% 11.11% 12.07% 12.47% -
ROE 9.72% 9.79% 9.58% 10.87% 10.14% 11.52% 12.83% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 194.25 182.27 174.03 171.45 161.64 160.36 169.69 9.40%
EPS 17.79 17.42 17.05 19.24 17.96 19.36 21.16 -10.89%
DPS 7.20 6.80 6.80 8.00 8.00 8.50 8.50 -10.44%
NAPS 1.83 1.78 1.78 1.77 1.77 1.68 1.65 7.12%
Adjusted Per Share Value based on latest NOSH - 299,533
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 202.27 190.33 181.74 179.04 168.80 167.63 177.15 9.21%
EPS 18.52 18.19 17.80 20.09 18.75 20.24 22.09 -11.05%
DPS 7.51 7.10 7.10 8.35 8.35 8.88 8.88 -10.54%
NAPS 1.9055 1.8586 1.8588 1.8484 1.8484 1.7562 1.7226 6.93%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 1.83 1.76 1.79 1.79 1.54 1.76 1.45 -
P/RPS 0.94 0.97 1.03 1.04 0.95 1.10 0.85 6.92%
P/EPS 10.29 10.10 10.50 9.30 8.58 9.09 6.85 31.06%
EY 9.72 9.90 9.52 10.75 11.66 11.00 14.59 -23.66%
DY 3.93 3.86 3.80 4.47 5.19 4.83 5.86 -23.32%
P/NAPS 1.00 0.99 1.01 1.01 0.87 1.05 0.88 8.87%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 27/02/18 23/11/17 29/08/17 25/05/17 27/02/17 22/11/16 25/08/16 -
Price 1.68 1.75 1.79 1.80 1.74 1.56 1.51 -
P/RPS 0.86 0.96 1.03 1.05 1.08 0.97 0.89 -2.25%
P/EPS 9.45 10.05 10.50 9.36 9.69 8.06 7.14 20.48%
EY 10.59 9.95 9.52 10.69 10.32 12.41 14.01 -16.97%
DY 4.29 3.89 3.80 4.44 4.60 5.45 5.63 -16.53%
P/NAPS 0.92 0.98 1.01 1.02 0.98 0.93 0.92 0.00%

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
Post a Comment