[CHINWEL] QoQ TTM Result on 31-Mar-2019 [#3]

Stock
[CHINWEL] CHIN WELL HOLDINGS BHD
Announcement Date
28-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
31-Mar-2019 [#3]
Profit Trend
QoQ- 6.26%
YoY- 35.98%
Quarter Report
Latest QR
Upcoming QR
CHINWEL's Result
CHINWEL's Financial Summary
View:
Show?
TTM Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 642,417 659,858 680,729 664,549 634,303 629,691 591,294 5.66%
PBT 42,721 55,840 68,822 75,508 71,196 71,563 66,736 -25.66%
Tax -7,755 -9,482 -11,245 -11,589 -11,040 -11,720 -10,852 -20.02%
NP 34,966 46,358 57,577 63,919 60,156 59,843 55,884 -26.78%
-
NP to SH 34,966 46,358 57,577 63,919 60,156 59,843 55,884 -26.78%
-
Tax Rate 18.15% 16.98% 16.34% 15.35% 15.51% 16.38% 16.26% -
Total Cost 607,451 613,500 623,152 600,630 574,147 569,848 535,410 8.75%
-
Net Worth 575,132 578,470 578,671 564,046 567,093 549,514 548,932 3.14%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div 14,241 23,062 23,062 25,387 25,387 23,813 23,813 -28.95%
Div Payout % 40.73% 49.75% 40.06% 39.72% 42.20% 39.79% 42.61% -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 575,132 578,470 578,671 564,046 567,093 549,514 548,932 3.14%
NOSH 299,533 299,533 299,533 299,533 299,533 299,533 299,533 0.00%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 5.44% 7.03% 8.46% 9.62% 9.48% 9.50% 9.45% -
ROE 6.08% 8.01% 9.95% 11.33% 10.61% 10.89% 10.18% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 218.93 224.72 231.74 226.21 215.87 214.28 199.28 6.45%
EPS 11.92 15.79 19.60 21.76 20.47 20.36 18.83 -26.21%
DPS 4.85 7.85 7.85 8.60 8.60 8.00 8.00 -28.30%
NAPS 1.96 1.97 1.97 1.92 1.93 1.87 1.85 3.91%
Adjusted Per Share Value based on latest NOSH - 299,533
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 223.97 230.05 237.33 231.69 221.14 219.53 206.15 5.66%
EPS 12.19 16.16 20.07 22.28 20.97 20.86 19.48 -26.77%
DPS 4.97 8.04 8.04 8.85 8.85 8.30 8.30 -28.89%
NAPS 2.0051 2.0168 2.0175 1.9665 1.9771 1.9158 1.9138 3.14%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 1.38 1.78 1.80 1.78 1.62 1.90 1.54 -
P/RPS 0.63 0.79 0.78 0.79 0.75 0.89 0.77 -12.48%
P/EPS 11.58 11.27 9.18 8.18 7.91 9.33 8.18 25.99%
EY 8.63 8.87 10.89 12.22 12.64 10.72 12.23 -20.68%
DY 3.51 4.41 4.36 4.83 5.31 4.21 5.19 -22.89%
P/NAPS 0.70 0.90 0.91 0.93 0.84 1.02 0.83 -10.70%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 27/02/20 27/11/19 28/08/19 28/05/19 26/02/19 27/11/18 27/08/18 -
Price 1.36 1.54 1.73 1.78 1.75 1.86 1.59 -
P/RPS 0.62 0.69 0.75 0.79 0.81 0.87 0.80 -15.58%
P/EPS 11.41 9.75 8.83 8.18 8.55 9.13 8.44 22.19%
EY 8.76 10.25 11.33 12.22 11.70 10.95 11.85 -18.19%
DY 3.57 5.10 4.54 4.83 4.91 4.30 5.03 -20.38%
P/NAPS 0.69 0.78 0.88 0.93 0.91 0.99 0.86 -13.62%

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