[CHINWEL] QoQ TTM Result on 31-Mar-2018 [#3]

Stock
[CHINWEL] CHIN WELL HOLDINGS BHD
Announcement Date
24-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Mar-2018 [#3]
Profit Trend
QoQ- -11.51%
YoY- -18.43%
Quarter Report
Latest QR
Upcoming QR
CHINWEL's Result
CHINWEL's Financial Summary
View:
Show?
TTM Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 634,303 629,691 591,294 582,345 580,172 545,918 521,288 13.93%
PBT 71,196 71,563 66,736 57,206 63,983 63,611 62,118 9.49%
Tax -11,040 -11,720 -10,852 -10,199 -10,863 -11,443 -11,060 -0.12%
NP 60,156 59,843 55,884 47,007 53,120 52,168 51,058 11.51%
-
NP to SH 60,156 59,843 55,884 47,007 53,120 52,168 51,058 11.51%
-
Tax Rate 15.51% 16.38% 16.26% 17.83% 16.98% 17.99% 17.80% -
Total Cost 574,147 569,848 535,410 535,338 527,052 493,750 470,230 14.19%
-
Net Worth 567,093 549,514 548,932 523,552 546,571 533,117 533,168 4.18%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 25,387 23,813 23,813 21,532 21,532 20,368 20,368 15.77%
Div Payout % 42.20% 39.79% 42.61% 45.81% 40.54% 39.04% 39.89% -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 567,093 549,514 548,932 523,552 546,571 533,117 533,168 4.18%
NOSH 299,533 299,533 299,533 299,533 299,533 299,533 299,533 0.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 9.48% 9.50% 9.45% 8.07% 9.16% 9.56% 9.79% -
ROE 10.61% 10.89% 10.18% 8.98% 9.72% 9.79% 9.58% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 215.87 214.28 199.28 195.76 194.25 182.27 174.03 15.40%
EPS 20.47 20.36 18.83 15.80 17.79 17.42 17.05 12.92%
DPS 8.60 8.00 8.00 7.20 7.20 6.80 6.80 16.89%
NAPS 1.93 1.87 1.85 1.76 1.83 1.78 1.78 5.52%
Adjusted Per Share Value based on latest NOSH - 299,533
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 221.14 219.53 206.15 203.03 202.27 190.33 181.74 13.93%
EPS 20.97 20.86 19.48 16.39 18.52 18.19 17.80 11.51%
DPS 8.85 8.30 8.30 7.51 7.51 7.10 7.10 15.77%
NAPS 1.9771 1.9158 1.9138 1.8253 1.9055 1.8586 1.8588 4.18%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 1.62 1.90 1.54 1.63 1.83 1.76 1.79 -
P/RPS 0.75 0.89 0.77 0.83 0.94 0.97 1.03 -19.01%
P/EPS 7.91 9.33 8.18 10.32 10.29 10.10 10.50 -17.16%
EY 12.64 10.72 12.23 9.69 9.72 9.90 9.52 20.73%
DY 5.31 4.21 5.19 4.42 3.93 3.86 3.80 24.91%
P/NAPS 0.84 1.02 0.83 0.93 1.00 0.99 1.01 -11.53%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 26/02/19 27/11/18 27/08/18 24/05/18 27/02/18 23/11/17 29/08/17 -
Price 1.75 1.86 1.59 1.62 1.68 1.75 1.79 -
P/RPS 0.81 0.87 0.80 0.83 0.86 0.96 1.03 -14.76%
P/EPS 8.55 9.13 8.44 10.25 9.45 10.05 10.50 -12.76%
EY 11.70 10.95 11.85 9.75 10.59 9.95 9.52 14.69%
DY 4.91 4.30 5.03 4.44 4.29 3.89 3.80 18.57%
P/NAPS 0.91 0.99 0.86 0.92 0.92 0.98 1.01 -6.69%

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