[CHINWEL] YoY Annualized Quarter Result on 31-Mar-2016 [#3]

Stock
[CHINWEL] CHIN WELL HOLDINGS BHD
Announcement Date
26-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
31-Mar-2016 [#3]
Profit Trend
QoQ- -13.75%
YoY- 68.83%
Quarter Report
Latest QR
Upcoming QR
CHINWEL's Result
CHINWEL's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 686,005 588,332 506,922 499,718 497,182 475,938 454,460 7.10%
PBT 73,189 61,493 68,042 75,745 57,057 41,072 28,358 17.11%
Tax -11,961 -10,978 -12,392 -12,176 -7,780 -8,320 -5,450 13.99%
NP 61,228 50,514 55,650 63,569 49,277 32,752 22,908 17.79%
-
NP to SH 61,228 50,514 55,650 63,569 37,653 27,166 18,988 21.53%
-
Tax Rate 16.34% 17.85% 18.21% 16.07% 13.64% 20.26% 19.22% -
Total Cost 624,777 537,817 451,272 436,149 447,905 443,186 431,552 6.35%
-
Net Worth 564,046 523,552 530,173 476,171 403,031 365,006 348,536 8.34%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Div 17,626 15,468 13,978 15,972 7,412 72 3,630 30.11%
Div Payout % 28.79% 30.62% 25.12% 25.13% 19.69% 0.27% 19.12% -
Equity
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 564,046 523,552 530,173 476,171 403,031 365,006 348,536 8.34%
NOSH 299,533 299,533 299,533 299,478 277,952 272,393 272,294 1.60%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin 8.93% 8.59% 10.98% 12.72% 9.91% 6.88% 5.04% -
ROE 10.86% 9.65% 10.50% 13.35% 9.34% 7.44% 5.45% -
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 233.51 197.78 169.24 166.86 178.87 174.72 166.90 5.75%
EPS 20.84 16.99 18.57 21.23 13.55 9.97 6.97 20.01%
DPS 6.00 5.20 4.67 5.33 2.67 0.03 1.33 28.52%
NAPS 1.92 1.76 1.77 1.59 1.45 1.34 1.28 6.98%
Adjusted Per Share Value based on latest NOSH - 299,861
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 229.02 196.42 169.24 166.83 165.99 158.89 151.72 7.10%
EPS 20.44 16.86 18.57 21.22 12.57 9.07 6.34 21.53%
DPS 5.88 5.16 4.67 5.33 2.47 0.02 1.21 30.13%
NAPS 1.8831 1.7479 1.77 1.5897 1.3455 1.2186 1.1636 8.35%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 1.78 1.63 1.79 1.68 1.47 1.45 1.13 -
P/RPS 0.76 0.82 1.06 1.01 0.82 0.83 0.68 1.87%
P/EPS 8.54 9.60 9.63 7.91 10.85 14.54 16.20 -10.11%
EY 11.71 10.42 10.38 12.63 9.22 6.88 6.17 11.26%
DY 3.37 3.19 2.61 3.17 1.81 0.02 1.18 19.10%
P/NAPS 0.93 0.93 1.01 1.06 1.01 1.08 0.88 0.92%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 28/05/19 24/05/18 25/05/17 26/05/16 21/05/15 22/05/14 30/05/13 -
Price 1.78 1.62 1.80 1.67 1.64 1.46 1.05 -
P/RPS 0.76 0.82 1.06 1.00 0.92 0.84 0.63 3.17%
P/EPS 8.54 9.54 9.69 7.87 12.11 14.64 15.06 -9.01%
EY 11.71 10.48 10.32 12.71 8.26 6.83 6.64 9.91%
DY 3.37 3.21 2.59 3.19 1.63 0.02 1.27 17.65%
P/NAPS 0.93 0.92 1.02 1.05 1.13 1.09 0.82 2.11%

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