[CHINWEL] YoY Cumulative 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- 29.37%
YoY- 68.83%
Quarter Report
Latest QR
Upcoming QR
CHINWEL's Result
CHINWEL's Financial Summary
View:
Show?
Cumulative Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 514,504 441,249 380,192 374,789 372,887 356,954 340,845 7.10%
PBT 54,892 46,120 51,032 56,809 42,793 30,804 21,269 17.11%
Tax -8,971 -8,234 -9,294 -9,132 -5,835 -6,240 -4,088 13.98%
NP 45,921 37,886 41,738 47,677 36,958 24,564 17,181 17.79%
-
NP to SH 45,921 37,886 41,738 47,677 28,240 20,375 14,241 21.53%
-
Tax Rate 16.34% 17.85% 18.21% 16.07% 13.64% 20.26% 19.22% -
Total Cost 468,583 403,363 338,454 327,112 335,929 332,390 323,664 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 13,219 11,601 10,483 11,979 5,559 54 2,722 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 8.14% 7.24% 7.87% 10.01% 7.01% 5.58% 4.09% -
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 175.14 148.33 126.93 125.15 134.15 131.04 125.18 5.75%
EPS 15.63 12.74 13.93 15.92 10.16 7.48 5.23 20.00%
DPS 4.50 3.90 3.50 4.00 2.00 0.02 1.00 28.47%
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 179.37 153.84 132.55 130.66 130.00 124.45 118.83 7.10%
EPS 16.01 13.21 14.55 16.62 9.85 7.10 4.96 21.55%
DPS 4.61 4.04 3.65 4.18 1.94 0.02 0.95 30.10%
NAPS 1.9665 1.8253 1.8484 1.6601 1.4051 1.2725 1.2151 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 1.02 1.10 1.41 1.34 1.10 1.11 0.90 2.10%
P/EPS 11.39 12.80 12.85 10.55 14.47 19.39 21.61 -10.11%
EY 8.78 7.81 7.78 9.48 6.91 5.16 4.63 11.24%
DY 2.53 2.39 1.96 2.38 1.36 0.01 0.88 19.23%
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 1.02 1.09 1.42 1.33 1.22 1.11 0.84 3.28%
P/EPS 11.39 12.72 12.92 10.49 16.14 19.52 20.08 -9.01%
EY 8.78 7.86 7.74 9.53 6.20 5.12 4.98 9.90%
DY 2.53 2.41 1.94 2.40 1.22 0.01 0.95 17.72%
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