[CHINWEL] QoQ TTM Result on 31-Mar-2021 [#3]

Stock
[CHINWEL] CHIN WELL HOLDINGS BHD
Announcement Date
24-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Mar-2021 [#3]
Profit Trend
QoQ- -27.54%
YoY- -94.48%
Quarter Report
Latest QR
Upcoming QR
CHINWEL's Result
CHINWEL's Financial Summary
View:
Show?
TTM Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 558,987 530,678 491,655 443,525 458,612 487,711 535,784 2.85%
PBT 67,557 48,360 33,080 8,019 8,379 5,600 7,303 338.88%
Tax -16,663 -12,871 -9,687 -6,325 -6,041 -4,728 -4,883 126.15%
NP 50,894 35,489 23,393 1,694 2,338 872 2,420 657.68%
-
NP to SH 50,894 35,489 23,393 1,694 2,338 872 2,420 657.68%
-
Tax Rate 24.67% 26.61% 29.28% 78.88% 72.10% 84.43% 66.86% -
Total Cost 508,093 495,189 468,262 441,831 456,274 486,839 533,364 -3.17%
-
Net Worth 615,895 597,339 580,025 571,060 569,759 570,041 568,582 5.45%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div 20,663 9,532 9,532 4,338 4,338 4,401 4,401 179.60%
Div Payout % 40.60% 26.86% 40.75% 256.10% 185.55% 504.76% 181.88% -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 615,895 597,339 580,025 571,060 569,759 570,041 568,582 5.45%
NOSH 299,533 299,533 299,533 299,533 299,533 299,533 299,533 0.00%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 9.10% 6.69% 4.76% 0.38% 0.51% 0.18% 0.45% -
ROE 8.26% 5.94% 4.03% 0.30% 0.41% 0.15% 0.43% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 195.13 183.90 170.38 154.56 158.57 168.55 182.81 4.43%
EPS 17.77 12.30 8.11 0.59 0.81 0.30 0.83 666.74%
DPS 7.20 3.30 3.30 1.51 1.50 1.50 1.50 183.73%
NAPS 2.15 2.07 2.01 1.99 1.97 1.97 1.94 7.07%
Adjusted Per Share Value based on latest NOSH - 299,533
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 194.88 185.01 171.41 154.63 159.89 170.03 186.79 2.85%
EPS 17.74 12.37 8.16 0.59 0.82 0.30 0.84 659.80%
DPS 7.20 3.32 3.32 1.51 1.51 1.53 1.53 180.02%
NAPS 2.1472 2.0825 2.0222 1.9909 1.9864 1.9874 1.9823 5.45%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 1.38 1.26 1.20 1.15 1.12 0.965 1.01 -
P/RPS 0.71 0.69 0.70 0.74 0.71 0.57 0.55 18.50%
P/EPS 7.77 10.25 14.80 194.81 138.55 320.22 122.32 -83.99%
EY 12.87 9.76 6.76 0.51 0.72 0.31 0.82 523.73%
DY 5.22 2.62 2.75 1.31 1.34 1.55 1.49 130.14%
P/NAPS 0.64 0.61 0.60 0.58 0.57 0.49 0.52 14.80%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 23/02/22 26/11/21 17/09/21 24/05/21 26/02/21 25/11/20 26/08/20 -
Price 1.65 1.22 1.28 1.37 1.03 1.00 1.01 -
P/RPS 0.85 0.66 0.75 0.89 0.65 0.59 0.55 33.56%
P/EPS 9.29 9.92 15.79 232.08 127.41 331.84 122.32 -81.98%
EY 10.77 10.08 6.33 0.43 0.78 0.30 0.82 454.06%
DY 4.36 2.70 2.58 1.10 1.46 1.50 1.49 104.18%
P/NAPS 0.77 0.59 0.64 0.69 0.52 0.51 0.52 29.82%

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