[CHINWEL] YoY Cumulative Quarter Result on 31-Dec-2015 [#2]

Stock
[CHINWEL] CHIN WELL HOLDINGS BHD
Announcement Date
26-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
31-Dec-2015 [#2]
Profit Trend
QoQ- 102.71%
YoY- 113.14%
Quarter Report
Latest QR
Upcoming QR
CHINWEL's Result
CHINWEL's Financial Summary
View:
Show?
Cumulative Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 341,480 298,471 239,587 263,552 253,252 226,191 225,876 7.12%
PBT 40,052 35,592 33,727 43,268 28,307 19,500 13,578 19.74%
Tax -6,452 -6,264 -6,660 -6,416 -3,393 -3,847 -2,517 16.97%
NP 33,600 29,328 27,067 36,852 24,914 15,653 11,061 20.33%
-
NP to SH 33,600 29,328 27,067 36,852 17,290 13,251 9,496 23.43%
-
Tax Rate 16.11% 17.60% 19.75% 14.83% 11.99% 19.73% 18.54% -
Total Cost 307,880 269,143 212,520 226,700 228,338 210,538 214,815 6.17%
-
Net Worth 567,093 546,571 530,173 494,356 398,160 365,356 343,820 8.69%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div 13,222 11,648 10,483 11,984 5,454 5,453 2,728 30.07%
Div Payout % 39.35% 39.72% 38.73% 32.52% 31.55% 41.15% 28.74% -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 567,093 546,571 530,173 494,356 398,160 365,356 343,820 8.69%
NOSH 299,533 299,533 299,533 299,609 272,712 272,654 272,873 1.56%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 9.84% 9.83% 11.30% 13.98% 9.84% 6.92% 4.90% -
ROE 5.92% 5.37% 5.11% 7.45% 4.34% 3.63% 2.76% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 116.22 99.93 79.99 87.97 92.86 82.96 82.78 5.81%
EPS 11.44 9.82 9.04 12.30 6.34 4.86 3.48 21.92%
DPS 4.50 3.90 3.50 4.00 2.00 2.00 1.00 28.47%
NAPS 1.93 1.83 1.77 1.65 1.46 1.34 1.26 7.36%
Adjusted Per Share Value based on latest NOSH - 299,711
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 119.05 104.06 83.53 91.88 88.29 78.86 78.75 7.12%
EPS 11.71 10.22 9.44 12.85 6.03 4.62 3.31 23.42%
DPS 4.61 4.06 3.65 4.18 1.90 1.90 0.95 30.10%
NAPS 1.9771 1.9055 1.8484 1.7235 1.3881 1.2738 1.1987 8.69%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 1.62 1.83 1.54 2.10 1.43 1.40 1.23 -
P/RPS 1.39 1.83 1.93 2.39 1.54 1.69 1.49 -1.15%
P/EPS 14.17 18.64 17.04 17.07 22.56 28.81 35.34 -14.12%
EY 7.06 5.37 5.87 5.86 4.43 3.47 2.83 16.45%
DY 2.78 2.13 2.27 1.90 1.40 1.43 0.81 22.80%
P/NAPS 0.84 1.00 0.87 1.27 0.98 1.04 0.98 -2.53%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 26/02/19 27/02/18 27/02/17 26/02/16 26/02/15 20/02/14 21/02/13 -
Price 1.75 1.68 1.74 1.81 1.50 1.46 1.15 -
P/RPS 1.51 1.68 2.18 2.06 1.62 1.76 1.39 1.38%
P/EPS 15.30 17.11 19.26 14.72 23.66 30.04 33.05 -12.04%
EY 6.53 5.84 5.19 6.80 4.23 3.33 3.03 13.64%
DY 2.57 2.32 2.01 2.21 1.33 1.37 0.87 19.77%
P/NAPS 0.91 0.92 0.98 1.10 1.03 1.09 0.91 0.00%

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
Post a Comment