[CHINWEL] YoY Quarter Result on 30-Jun-2016 [#4]

Stock

[CHINWEL] CHIN WELL HOLDINGS BHD

Announcement Date

25-Aug-2016

Admission Sponsor

Sponsor

Financial Year

30-Jun-2016

Quarter

30-Jun-2016 [#4]

Profit Trend

QoQ- 44.96%

YoY- 25.59%

Quarter Report

CHIN WELL ANNOUNCEMENT Q4 2016-final.pdf

Latest QR

Upcoming QR

CHINWEL's Result

CHINWEL's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Quarter Result
Revenue	166,225	150,045	141,096	133,345	129,533	128,387	121,044	5.42%
YoY %	10.78%	6.34%	5.81%	2.94%	0.89%	6.07%	-	-
Horiz. %	137.33%	123.96%	116.57%	110.16%	107.01%	106.07%	100.00%	-
PBT	13,930	20,616	11,086	17,992	14,354	23,793	11,325	3.50%
YoY %	-32.43%	85.96%	-38.38%	25.34%	-39.67%	110.09%	-	-
Horiz. %	123.00%	182.04%	97.89%	158.87%	126.75%	210.09%	100.00%	-
Tax	-2,274	-2,618	-1,965	-2,300	-1,859	-3,722	-1,752	4.44%
YoY %	13.14%	-33.23%	14.57%	-23.72%	50.05%	-112.44%	-	-
Horiz. %	129.79%	149.43%	112.16%	131.28%	106.11%	212.44%	100.00%	-
NP	11,656	17,998	9,121	15,692	12,495	20,071	9,573	3.33%
YoY %	-35.24%	97.32%	-41.87%	25.59%	-37.75%	109.66%	-	-
Horiz. %	121.76%	188.01%	95.28%	163.92%	130.52%	209.66%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	11,656	17,998	9,121	15,692	12,495	15,471	7,909	6.67%
YoY %	-35.24%	97.32%	-41.87%	25.59%	-19.24%	95.61%	-	-
Horiz. %	147.38%	227.56%	115.32%	198.41%	157.98%	195.61%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	16.32%	12.70%	17.73%	12.78%	12.95%	15.64%	15.47%	-
YoY %	28.50%	-28.37%	38.73%	-1.31%	-17.20%	1.10%	-	-
Horiz. %	105.49%	82.09%	114.61%	82.61%	83.71%	101.10%	100.00%	-
Total Cost	154,569	132,047	131,975	117,653	117,038	108,316	111,471	5.59%
YoY %	17.06%	0.05%	12.17%	0.53%	8.05%	-2.83%	-	-
Horiz. %	138.66%	118.46%	118.39%	105.55%	104.99%	97.17%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	578,671	548,932	533,168	494,086	425,034	272,423	354,437	8.50%
YoY %	5.42%	2.96%	7.91%	16.25%	56.02%	-23.14%	-	-
Horiz. %	163.26%	154.87%	150.43%	139.40%	119.92%	76.86%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Dividend
Div	9,840	12,165	9,884	13,475	10,880	7,709	5,452	10.33%
YoY %	-19.11%	23.08%	-26.65%	23.85%	41.13%	41.40%	-	-
Horiz. %	180.48%	223.13%	181.29%	247.16%	199.56%	141.40%	100.00%	-
Div Payout %	84.42%	67.59%	108.37%	85.87%	87.08%	49.83%	68.95%	-
YoY %	24.90%	-37.63%	26.20%	-1.39%	74.75%	-27.73%	-	-
Horiz. %	122.44%	98.03%	157.17%	124.54%	126.29%	72.27%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Equity
Net Worth	578,671	548,932	533,168	494,086	425,034	272,423	354,437	8.50%
YoY %	5.42%	2.96%	7.91%	16.25%	56.02%	-23.14%	-	-
Horiz. %	163.26%	154.87%	150.43%	139.40%	119.92%	76.86%	100.00%	-
NOSH	299,533	299,533	299,533	299,446	283,356	272,423	272,644	1.57%
YoY %	0.00%	0.00%	0.03%	5.68%	4.01%	-0.08%	-	-
Horiz. %	109.86%	109.86%	109.86%	109.83%	103.93%	99.92%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Ratio Analysis
NP Margin	7.01%	12.00%	6.46%	11.77%	9.65%	15.63%	7.91%	-
YoY %	-41.58%	85.76%	-45.11%	21.97%	-38.26%	97.60%	-	-
Horiz. %	88.62%	151.71%	81.67%	148.80%	122.00%	197.60%	100.00%	-
ROE	2.01%	3.28%	1.71%	3.18%	2.94%	5.68%	2.23%	-
YoY %	-38.72%	91.81%	-46.23%	8.16%	-48.24%	154.71%	-	-
Horiz. %	90.13%	147.09%	76.68%	142.60%	131.84%	254.71%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Per Share
RPS	56.59	50.57	47.11	44.53	45.71	47.13	44.40	4.12%
YoY %	11.90%	7.34%	5.79%	-2.58%	-3.01%	6.15%	-	-
Horiz. %	127.45%	113.90%	106.10%	100.29%	102.95%	106.15%	100.00%	-
EPS	3.97	6.07	3.05	5.24	4.41	5.68	2.90	5.37%
YoY %	-34.60%	99.02%	-41.79%	18.82%	-22.36%	95.86%	-	-
Horiz. %	136.90%	209.31%	105.17%	180.69%	152.07%	195.86%	100.00%	-
DPS	3.35	4.10	3.30	4.50	3.84	2.83	2.00	8.97%
YoY %	-18.29%	24.24%	-26.67%	17.19%	35.69%	41.50%	-	-
Horiz. %	167.50%	205.00%	165.00%	225.00%	192.00%	141.50%	100.00%	-
NAPS	1.97	1.85	1.78	1.65	1.50	1.00	1.30	7.17%
YoY %	6.49%	3.93%	7.88%	10.00%	50.00%	-23.08%	-	-
Horiz. %	151.54%	142.31%	136.92%	126.92%	115.38%	76.92%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Adjusted Per Share Value based on latest NOSH - 299,446
RPS	57.95	52.31	49.19	46.49	45.16	44.76	42.20	5.42%
YoY %	10.78%	6.34%	5.81%	2.95%	0.89%	6.07%	-	-
Horiz. %	137.32%	123.96%	116.56%	110.17%	107.01%	106.07%	100.00%	-
EPS	4.06	6.27	3.18	5.47	4.36	5.39	2.76	6.64%
YoY %	-35.25%	97.17%	-41.86%	25.46%	-19.11%	95.29%	-	-
Horiz. %	147.10%	227.17%	115.22%	198.19%	157.97%	195.29%	100.00%	-
DPS	3.43	4.24	3.45	4.70	3.79	2.69	1.90	10.34%
YoY %	-19.10%	22.90%	-26.60%	24.01%	40.89%	41.58%	-	-
Horiz. %	180.53%	223.16%	181.58%	247.37%	199.47%	141.58%	100.00%	-
NAPS	2.0175	1.9138	1.8588	1.7226	1.4818	0.9498	1.2357	8.50%
YoY %	5.42%	2.96%	7.91%	16.25%	56.01%	-23.14%	-	-
Horiz. %	163.27%	154.88%	150.42%	139.40%	119.92%	76.86%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/19	29/06/18	30/06/17	30/06/16	30/06/15	30/06/14	28/06/13	-
Price	1.80	1.54	1.79	1.45	1.54	1.34	1.07	-
P/RPS	3.18	3.05	3.80	3.26	3.37	2.84	2.41	4.72%
YoY %	4.26%	-19.74%	16.56%	-3.26%	18.66%	17.84%	-	-
Horiz. %	131.95%	126.56%	157.68%	135.27%	139.83%	117.84%	100.00%	-
P/EPS	45.36	25.39	58.78	27.67	34.92	23.60	36.89	3.50%
YoY %	78.65%	-56.81%	112.43%	-20.76%	47.97%	-36.03%	-	-
Horiz. %	122.96%	68.83%	159.34%	75.01%	94.66%	63.97%	100.00%	-
EY	2.20	3.94	1.70	3.61	2.86	4.24	2.71	-3.41%
YoY %	-44.16%	131.76%	-52.91%	26.22%	-32.55%	56.46%	-	-
Horiz. %	81.18%	145.39%	62.73%	133.21%	105.54%	156.46%	100.00%	-
DY	1.86	2.66	1.84	3.10	2.49	2.11	1.87	-0.08%
YoY %	-30.08%	44.57%	-40.65%	24.50%	18.01%	12.83%	-	-
Horiz. %	99.47%	142.25%	98.40%	165.78%	133.16%	112.83%	100.00%	-
P/NAPS	0.91	0.83	1.01	0.88	1.03	1.34	0.82	1.75%
YoY %	9.64%	-17.82%	14.77%	-14.56%	-23.13%	63.41%	-	-
Horiz. %	110.98%	101.22%	123.17%	107.32%	125.61%	163.41%	100.00%	-

	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	CAGR
Price Multiplier on Announcement Date
Date	28/08/19	27/08/18	29/08/17	25/08/16	27/08/15	21/08/14	22/08/13	-
Price	1.73	1.59	1.79	1.51	1.39	1.55	1.24	-
P/RPS	3.06	3.14	3.80	3.39	3.04	3.29	2.79	1.55%
YoY %	-2.55%	-17.37%	12.09%	11.51%	-7.60%	17.92%	-	-
Horiz. %	109.68%	112.54%	136.20%	121.51%	108.96%	117.92%	100.00%	-
P/EPS	43.60	26.21	58.78	28.81	31.52	27.29	42.75	0.32%
YoY %	66.35%	-55.41%	104.03%	-8.60%	15.50%	-36.16%	-	-
Horiz. %	101.99%	61.31%	137.50%	67.39%	73.73%	63.84%	100.00%	-
EY	2.29	3.81	1.70	3.47	3.17	3.66	2.34	-0.35%
YoY %	-39.90%	124.12%	-51.01%	9.46%	-13.39%	56.41%	-	-
Horiz. %	97.86%	162.82%	72.65%	148.29%	135.47%	156.41%	100.00%	-
DY	1.94	2.58	1.84	2.98	2.76	1.83	1.61	3.15%
YoY %	-24.81%	40.22%	-38.26%	7.97%	50.82%	13.66%	-	-
Horiz. %	120.50%	160.25%	114.29%	185.09%	171.43%	113.66%	100.00%	-
P/NAPS	0.88	0.86	1.01	0.92	0.93	1.55	0.95	-1.26%
YoY %	2.33%	-14.85%	9.78%	-1.08%	-40.00%	63.16%	-	-
Horiz. %	92.63%	90.53%	106.32%	96.84%	97.89%	163.16%	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