[CHINWEL] YoY Annualized Quarter Result on 30-Sep-2016 [#1]

Stock
[CHINWEL] CHIN WELL HOLDINGS BHD
Announcement Date
22-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
30-Sep-2016 [#1]
Profit Trend
QoQ- -18.81%
YoY- -29.25%
Quarter Report
Latest QR
Upcoming QR
CHINWEL's Result
CHINWEL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 621,860 705,344 551,756 453,236 562,508 510,068 425,300 6.53%
PBT 34,176 86,104 66,796 60,824 87,308 60,008 36,128 -0.92%
Tax -7,324 -14,376 -10,904 -9,372 -14,588 -6,008 -7,468 -0.32%
NP 26,852 71,728 55,892 51,452 72,720 54,000 28,660 -1.07%
-
NP to SH 26,852 71,728 55,892 51,452 72,720 35,800 24,884 1.27%
-
Tax Rate 21.43% 16.70% 16.32% 15.41% 16.71% 10.01% 20.67% -
Total Cost 595,008 633,616 495,864 401,784 489,788 456,068 396,640 6.98%
-
Net Worth 578,470 549,514 533,117 503,725 485,243 384,740 357,434 8.35%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 578,470 549,514 533,117 503,725 485,243 384,740 357,434 8.35%
NOSH 299,533 299,533 299,533 299,836 299,533 272,865 272,850 1.56%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 4.32% 10.17% 10.13% 11.35% 12.93% 10.59% 6.74% -
ROE 4.64% 13.05% 10.48% 10.21% 14.99% 9.30% 6.96% -
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 211.78 240.03 184.22 151.16 187.80 186.93 155.87 5.23%
EPS 9.16 24.40 18.68 17.16 24.28 13.12 9.12 0.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.97 1.87 1.78 1.68 1.62 1.41 1.31 7.03%
Adjusted Per Share Value based on latest NOSH - 299,836
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 216.80 245.91 192.36 158.01 196.11 177.83 148.27 6.53%
EPS 9.36 25.01 19.49 17.94 25.35 12.48 8.68 1.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.0168 1.9158 1.8586 1.7562 1.6917 1.3413 1.2461 8.35%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 1.78 1.90 1.76 1.76 1.40 1.60 1.25 -
P/RPS 0.84 0.79 0.96 1.16 0.75 0.86 0.80 0.81%
P/EPS 19.47 7.78 9.43 10.26 5.77 12.20 13.71 6.01%
EY 5.14 12.85 10.60 9.75 17.34 8.20 7.30 -5.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 1.02 0.99 1.05 0.86 1.13 0.95 -0.89%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 27/11/19 27/11/18 23/11/17 22/11/16 26/11/15 20/11/14 21/11/13 -
Price 1.54 1.86 1.75 1.56 1.69 1.66 1.30 -
P/RPS 0.73 0.77 0.95 1.03 0.90 0.89 0.83 -2.11%
P/EPS 16.84 7.62 9.38 9.09 6.96 12.65 14.25 2.82%
EY 5.94 13.12 10.66 11.00 14.37 7.90 7.02 -2.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.99 0.98 0.93 1.04 1.18 0.99 -3.89%

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