[CHINWEL] YoY Cumulative Quarter Result on 31-Mar-2018 [#3]

Stock
[CHINWEL] CHIN WELL HOLDINGS BHD
Announcement Date
24-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Mar-2018 [#3]
Profit Trend
QoQ- 29.18%
YoY- -9.23%
Quarter Report
Latest QR
Upcoming QR
CHINWEL's Result
CHINWEL's Financial Summary
View:
Show?
Cumulative Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 361,310 453,569 514,504 441,249 380,192 374,789 372,887 -0.52%
PBT 24,301 23,585 54,892 46,120 51,032 56,809 42,793 -8.99%
Tax -6,016 -4,574 -8,971 -8,234 -9,294 -9,132 -5,835 0.50%
NP 18,285 19,011 45,921 37,886 41,738 47,677 36,958 -11.05%
-
NP to SH 18,285 19,011 45,921 37,886 41,738 47,677 28,240 -6.98%
-
Tax Rate 24.76% 19.39% 16.34% 17.85% 18.21% 16.07% 13.64% -
Total Cost 343,025 434,558 468,583 403,363 338,454 327,112 335,929 0.34%
-
Net Worth 571,060 583,002 564,046 523,552 530,173 476,171 403,031 5.97%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div 4,304 4,394 13,219 11,601 10,483 11,979 5,559 -4.17%
Div Payout % 23.54% 23.12% 28.79% 30.62% 25.12% 25.13% 19.69% -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 571,060 583,002 564,046 523,552 530,173 476,171 403,031 5.97%
NOSH 299,533 299,533 299,533 299,533 299,533 299,478 277,952 1.25%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin 5.06% 4.19% 8.93% 8.59% 10.98% 12.72% 9.91% -
ROE 3.20% 3.26% 8.14% 7.24% 7.87% 10.01% 7.01% -
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 125.91 154.82 175.14 148.33 126.93 125.15 134.15 -1.05%
EPS 6.37 6.49 15.63 12.74 13.93 15.92 10.16 -7.47%
DPS 1.50 1.50 4.50 3.90 3.50 4.00 2.00 -4.67%
NAPS 1.99 1.99 1.92 1.76 1.77 1.59 1.45 5.41%
Adjusted Per Share Value based on latest NOSH - 299,533
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 125.97 158.13 179.37 153.84 132.55 130.66 130.00 -0.52%
EPS 6.37 6.63 16.01 13.21 14.55 16.62 9.85 -7.00%
DPS 1.50 1.53 4.61 4.04 3.65 4.18 1.94 -4.19%
NAPS 1.9909 2.0326 1.9665 1.8253 1.8484 1.6601 1.4051 5.97%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 1.15 0.88 1.78 1.63 1.79 1.68 1.47 -
P/RPS 0.91 0.57 1.02 1.10 1.41 1.34 1.10 -3.10%
P/EPS 18.05 13.56 11.39 12.80 12.85 10.55 14.47 3.74%
EY 5.54 7.37 8.78 7.81 7.78 9.48 6.91 -3.61%
DY 1.30 1.70 2.53 2.39 1.96 2.38 1.36 -0.74%
P/NAPS 0.58 0.44 0.93 0.93 1.01 1.06 1.01 -8.82%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 24/05/21 25/06/20 28/05/19 24/05/18 25/05/17 26/05/16 21/05/15 -
Price 1.37 1.02 1.78 1.62 1.80 1.67 1.64 -
P/RPS 1.09 0.66 1.02 1.09 1.42 1.33 1.22 -1.85%
P/EPS 21.50 15.72 11.39 12.72 12.92 10.49 16.14 4.89%
EY 4.65 6.36 8.78 7.86 7.74 9.53 6.20 -4.67%
DY 1.09 1.47 2.53 2.41 1.94 2.40 1.22 -1.85%
P/NAPS 0.69 0.51 0.93 0.92 1.02 1.05 1.13 -7.88%

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