[CHINWEL] YoY Cumulative Quarter Result on 31-Dec-2020 [#2]

Stock
[CHINWEL] CHIN WELL HOLDINGS BHD
Announcement Date
26-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Dec-2020 [#2]
Profit Trend
QoQ- 111.17%
YoY- -0.75%
Quarter Report
Latest QR
Upcoming QR
CHINWEL's Result
CHINWEL's Financial Summary
View:
Show?
Cumulative Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 167,381 270,638 293,328 225,996 303,168 341,480 298,471 -9.18%
PBT 3,778 45,901 49,504 15,027 13,951 40,052 35,592 -31.17%
Tax -949 -11,518 -11,096 -4,120 -2,962 -6,452 -6,264 -26.97%
NP 2,829 34,383 38,408 10,907 10,989 33,600 29,328 -32.26%
-
NP to SH 2,849 34,406 38,408 10,907 10,989 33,600 29,328 -32.18%
-
Tax Rate 25.12% 25.09% 22.41% 27.42% 21.23% 16.11% 17.60% -
Total Cost 164,552 236,255 254,920 215,089 292,179 307,880 269,143 -7.86%
-
Net Worth 670,292 673,164 615,895 569,759 575,132 567,093 546,571 3.45%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div - 13,749 15,469 4,338 4,401 13,222 11,648 -
Div Payout % - 39.96% 40.28% 39.78% 40.05% 39.35% 39.72% -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 670,292 673,164 615,895 569,759 575,132 567,093 546,571 3.45%
NOSH 299,533 299,533 299,533 299,533 299,533 299,533 299,533 0.00%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 1.69% 12.70% 13.09% 4.83% 3.62% 9.84% 9.83% -
ROE 0.43% 5.11% 6.24% 1.91% 1.91% 5.92% 5.37% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 58.43 94.48 102.40 78.14 103.32 116.22 99.93 -8.55%
EPS 0.99 12.01 13.41 3.77 3.74 11.44 9.82 -31.76%
DPS 0.00 4.80 5.40 1.50 1.50 4.50 3.90 -
NAPS 2.34 2.35 2.15 1.97 1.96 1.93 1.83 4.18%
Adjusted Per Share Value based on latest NOSH - 299,533
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 55.88 90.35 97.93 75.45 101.21 114.00 99.65 -9.18%
EPS 0.95 11.49 12.82 3.64 3.67 11.22 9.79 -32.19%
DPS 0.00 4.59 5.16 1.45 1.47 4.41 3.89 -
NAPS 2.2378 2.2474 2.0562 1.9022 1.9201 1.8933 1.8247 3.45%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 1.27 1.60 1.38 1.12 1.38 1.62 1.83 -
P/RPS 2.17 1.69 1.35 1.43 1.34 1.39 1.83 2.87%
P/EPS 127.69 13.32 10.29 29.70 36.85 14.17 18.64 37.79%
EY 0.78 7.51 9.72 3.37 2.71 7.06 5.37 -27.48%
DY 0.00 3.00 3.91 1.34 1.09 2.78 2.13 -
P/NAPS 0.54 0.68 0.64 0.57 0.70 0.84 1.00 -9.75%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 27/02/24 28/02/23 23/02/22 26/02/21 27/02/20 26/02/19 27/02/18 -
Price 1.22 1.69 1.65 1.03 1.36 1.75 1.68 -
P/RPS 2.09 1.79 1.61 1.32 1.32 1.51 1.68 3.70%
P/EPS 122.66 14.07 12.31 27.31 36.32 15.30 17.11 38.83%
EY 0.82 7.11 8.13 3.66 2.75 6.53 5.84 -27.89%
DY 0.00 2.84 3.27 1.46 1.10 2.57 2.32 -
P/NAPS 0.52 0.72 0.77 0.52 0.69 0.91 0.92 -9.06%

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