[CHINWEL] YoY Cumulative Quarter Result on 30-Jun-2018 [#4]

Stock

[CHINWEL] CHIN WELL HOLDINGS BHD

Announcement Date

27-Aug-2018

Admission Sponsor

Sponsor

Financial Year

30-Jun-2018

Quarter

30-Jun-2018 [#4]

Profit Trend

QoQ- 47.51%

YoY- 9.88%

Quarter Report

CHIN WELL ANNOUNCEMENT Q4 2018 final.pdf

Latest QR

Upcoming QR

CHINWEL's Result

CHINWEL's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Cumulative Result
Revenue	491,655	535,784	680,729	591,294	521,288	508,134	502,420	-0.36%
YoY %	-8.24%	-21.29%	15.13%	13.43%	2.59%	1.14%	-	-
Horiz. %	97.86%	106.64%	135.49%	117.69%	103.76%	101.14%	100.00%	-
PBT	33,080	7,303	68,822	66,736	62,118	74,801	57,147	-8.70%
YoY %	352.96%	-89.39%	3.13%	7.43%	-16.96%	30.89%	-	-
Horiz. %	57.89%	12.78%	120.43%	116.78%	108.70%	130.89%	100.00%	-
Tax	-9,687	-4,883	-11,245	-10,852	-11,259	-11,432	-7,694	3.91%
YoY %	-98.38%	56.58%	-3.62%	3.61%	1.51%	-48.58%	-	-
Horiz. %	125.90%	63.47%	146.15%	141.04%	146.33%	148.58%	100.00%	-
NP	23,393	2,420	57,577	55,884	50,859	63,369	49,453	-11.71%
YoY %	866.65%	-95.80%	3.03%	9.88%	-19.74%	28.14%	-	-
Horiz. %	47.30%	4.89%	116.43%	113.00%	102.84%	128.14%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	23,393	2,420	57,577	55,884	50,859	63,369	40,735	-8.82%
YoY %	866.65%	-95.80%	3.03%	9.88%	-19.74%	55.56%	-	-
Horiz. %	57.43%	5.94%	141.35%	137.19%	124.85%	155.56%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	29.28%	66.86%	16.34%	16.26%	18.13%	15.28%	13.46%	-
YoY %	-56.21%	309.18%	0.49%	-10.31%	18.65%	13.52%	-	-
Horiz. %	217.53%	496.73%	121.40%	120.80%	134.70%	113.52%	100.00%	-
Total Cost	468,262	533,364	623,152	535,410	470,429	444,765	452,967	0.55%
YoY %	-12.21%	-14.41%	16.39%	13.81%	5.77%	-1.81%	-	-
Horiz. %	103.38%	117.75%	137.57%	118.20%	103.86%	98.19%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	580,025	568,582	578,671	548,932	533,168	494,126	425,219	5.30%
YoY %	2.01%	-1.74%	5.42%	2.96%	7.90%	16.21%	-	-
Horiz. %	136.41%	133.72%	136.09%	129.09%	125.39%	116.21%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Dividend
Div	9,522	4,396	23,058	23,737	20,368	25,455	16,555	-8.79%
YoY %	116.61%	-80.94%	-2.86%	16.54%	-19.98%	53.76%	-	-
Horiz. %	57.52%	26.55%	139.28%	143.38%	123.03%	153.76%	100.00%	-
Div Payout %	40.71%	181.66%	40.05%	42.48%	40.05%	40.17%	40.64%	-
YoY %	-77.59%	353.58%	-5.72%	6.07%	-0.30%	-1.16%	-	-
Horiz. %	100.17%	447.00%	98.55%	104.53%	98.55%	98.84%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Equity
Net Worth	580,025	568,582	578,671	548,932	533,168	494,126	425,219	5.30%
YoY %	2.01%	-1.74%	5.42%	2.96%	7.90%	16.21%	-	-
Horiz. %	136.41%	133.72%	136.09%	129.09%	125.39%	116.21%	100.00%	-
NOSH	299,533	299,533	299,533	299,533	299,533	299,470	283,479	0.92%
YoY %	0.00%	0.00%	0.00%	0.00%	0.02%	5.64%	-	-
Horiz. %	105.66%	105.66%	105.66%	105.66%	105.66%	105.64%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Ratio Analysis
NP Margin	4.76%	0.45%	8.46%	9.45%	9.76%	12.47%	9.84%	-
YoY %	957.78%	-94.68%	-10.48%	-3.18%	-21.73%	26.73%	-	-
Horiz. %	48.37%	4.57%	85.98%	96.04%	99.19%	126.73%	100.00%	-
ROE	4.03%	0.43%	9.95%	10.18%	9.54%	12.82%	9.58%	-
YoY %	837.21%	-95.68%	-2.26%	6.71%	-25.59%	33.82%	-	-
Horiz. %	42.07%	4.49%	103.86%	106.26%	99.58%	133.82%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Per Share
RPS	170.38	182.81	231.74	199.28	174.03	169.68	177.23	-0.65%
YoY %	-6.80%	-21.11%	16.29%	14.51%	2.56%	-4.26%	-	-
Horiz. %	96.13%	103.15%	130.76%	112.44%	98.19%	95.74%	100.00%	-
EPS	8.11	0.83	19.60	18.83	16.98	21.16	14.37	-9.08%
YoY %	877.11%	-95.77%	4.09%	10.90%	-19.75%	47.25%	-	-
Horiz. %	56.44%	5.78%	136.40%	131.04%	118.16%	147.25%	100.00%	-
DPS	3.30	1.50	7.85	8.00	6.80	8.50	5.84	-9.06%
YoY %	120.00%	-80.89%	-1.88%	17.65%	-20.00%	45.55%	-	-
Horiz. %	56.51%	25.68%	134.42%	136.99%	116.44%	145.55%	100.00%	-
NAPS	2.01	1.94	1.97	1.85	1.78	1.65	1.50	4.99%
YoY %	3.61%	-1.52%	6.49%	3.93%	7.88%	10.00%	-	-
Horiz. %	134.00%	129.33%	131.33%	123.33%	118.67%	110.00%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Adjusted Per Share Value based on latest NOSH - 299,533
RPS	164.14	178.87	227.26	197.41	174.03	169.64	167.73	-0.35%
YoY %	-8.24%	-21.29%	15.12%	13.43%	2.59%	1.14%	-	-
Horiz. %	97.86%	106.64%	135.49%	117.70%	103.76%	101.14%	100.00%	-
EPS	7.81	0.81	19.22	18.66	16.98	21.16	13.60	-8.82%
YoY %	864.20%	-95.79%	3.00%	9.89%	-19.75%	55.59%	-	-
Horiz. %	57.43%	5.96%	141.32%	137.21%	124.85%	155.59%	100.00%	-
DPS	3.18	1.47	7.70	7.92	6.80	8.50	5.53	-8.80%
YoY %	116.33%	-80.91%	-2.78%	16.47%	-20.00%	53.71%	-	-
Horiz. %	57.50%	26.58%	139.24%	143.22%	122.97%	153.71%	100.00%	-
NAPS	1.9364	1.8982	1.9319	1.8326	1.78	1.6497	1.4196	5.30%
YoY %	2.01%	-1.74%	5.42%	2.96%	7.90%	16.21%	-	-
Horiz. %	136.40%	133.71%	136.09%	129.09%	125.39%	116.21%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/21	30/06/20	28/06/19	29/06/18	30/06/17	30/06/16	30/06/15	-
Price	1.20	1.01	1.80	1.54	1.79	1.45	1.54	-
P/RPS	0.70	0.55	0.78	0.77	1.03	0.85	0.87	-3.55%
YoY %	27.27%	-29.49%	1.30%	-25.24%	21.18%	-2.30%	-	-
Horiz. %	80.46%	63.22%	89.66%	88.51%	118.39%	97.70%	100.00%	-
P/EPS	14.80	122.32	9.18	8.18	10.54	6.85	10.72	5.51%
YoY %	-87.90%	1,232.46%	12.22%	-22.39%	53.87%	-36.10%	-	-
Horiz. %	138.06%	1,141.04%	85.63%	76.31%	98.32%	63.90%	100.00%	-
EY	6.76	0.82	10.89	12.23	9.49	14.59	9.33	-5.22%
YoY %	724.39%	-92.47%	-10.96%	28.87%	-34.96%	56.38%	-	-
Horiz. %	72.45%	8.79%	116.72%	131.08%	101.71%	156.38%	100.00%	-
DY	2.75	1.49	4.36	5.19	3.80	5.86	3.79	-5.20%
YoY %	84.56%	-65.83%	-15.99%	36.58%	-35.15%	54.62%	-	-
Horiz. %	72.56%	39.31%	115.04%	136.94%	100.26%	154.62%	100.00%	-
P/NAPS	0.60	0.52	0.91	0.83	1.01	0.88	1.03	-8.60%
YoY %	15.38%	-42.86%	9.64%	-17.82%	14.77%	-14.56%	-	-
Horiz. %	58.25%	50.49%	88.35%	80.58%	98.06%	85.44%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Price Multiplier on Announcement Date
Date	17/09/21	26/08/20	28/08/19	27/08/18	29/08/17	25/08/16	27/08/15	-
Price	1.28	1.01	1.73	1.59	1.79	1.51	1.39	-
P/RPS	0.75	0.55	0.75	0.80	1.03	0.89	0.78	-0.65%
YoY %	36.36%	-26.67%	-6.25%	-22.33%	15.73%	14.10%	-	-
Horiz. %	96.15%	70.51%	96.15%	102.56%	132.05%	114.10%	100.00%	-
P/EPS	15.79	122.32	8.83	8.44	10.54	7.14	9.67	8.50%
YoY %	-87.09%	1,285.28%	4.62%	-19.92%	47.62%	-26.16%	-	-
Horiz. %	163.29%	1,264.94%	91.31%	87.28%	109.00%	73.84%	100.00%	-
EY	6.33	0.82	11.33	11.85	9.49	14.01	10.34	-7.84%
YoY %	671.95%	-92.76%	-4.39%	24.87%	-32.26%	35.49%	-	-
Horiz. %	61.22%	7.93%	109.57%	114.60%	91.78%	135.49%	100.00%	-
DY	2.58	1.49	4.54	5.03	3.80	5.63	4.20	-7.79%
YoY %	73.15%	-67.18%	-9.74%	32.37%	-32.50%	34.05%	-	-
Horiz. %	61.43%	35.48%	108.10%	119.76%	90.48%	134.05%	100.00%	-
P/NAPS	0.64	0.52	0.88	0.86	1.01	0.92	0.93	-6.03%
YoY %	23.08%	-40.91%	2.33%	-14.85%	9.78%	-1.08%	-	-
Horiz. %	68.82%	55.91%	94.62%	92.47%	108.60%	98.92%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos