[CHINWEL] YoY 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- 2.71%
YoY- 123.88%
Quarter Report
Latest QR
Upcoming QR
CHINWEL's Result
CHINWEL's Financial Summary
View:
Show?
Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 165,144 160,532 126,278 122,925 125,735 119,866 110,969 6.84%
PBT 18,526 18,893 18,521 21,441 13,305 10,468 7,130 17.24%
Tax -2,858 -3,538 -4,118 -2,769 -1,891 -1,980 -1,175 15.95%
NP 15,668 15,355 14,403 18,672 11,414 8,488 5,955 17.48%
-
NP to SH 15,668 15,355 14,403 18,672 8,340 7,030 5,290 19.82%
-
Tax Rate 15.43% 18.73% 22.23% 12.91% 14.21% 18.91% 16.48% -
Total Cost 149,476 145,177 111,875 104,253 114,321 111,378 105,014 6.05%
-
Net Worth 567,093 546,571 530,173 494,523 397,921 365,124 343,577 8.70%
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 11,988 5,450 5,449 2,726 30.08%
Div Payout % 84.39% 75.86% 72.79% 64.21% 65.36% 77.52% 51.55% -
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 567,093 546,571 530,173 494,523 397,921 365,124 343,577 8.70%
NOSH 299,533 299,533 299,533 299,711 272,549 272,480 272,680 1.57%
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 9.49% 9.57% 11.41% 15.19% 9.08% 7.08% 5.37% -
ROE 2.76% 2.81% 2.72% 3.78% 2.10% 1.93% 1.54% -
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 56.20 53.75 42.16 41.01 46.13 43.99 40.70 5.52%
EPS 5.33 5.14 4.81 6.23 3.06 2.58 1.94 18.33%
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 57.58 55.97 44.03 42.86 43.84 41.79 38.69 6.84%
EPS 5.46 5.35 5.02 6.51 2.91 2.45 1.84 19.86%
DPS 4.61 4.06 3.65 4.18 1.90 1.90 0.95 30.10%
NAPS 1.9771 1.9055 1.8484 1.7241 1.3873 1.273 1.1978 8.70%
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 2.88 3.40 3.65 5.12 3.10 3.18 3.02 -0.78%
P/EPS 30.38 35.60 32.03 33.71 46.73 54.26 63.40 -11.53%
EY 3.29 2.81 3.12 2.97 2.14 1.84 1.58 12.99%
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 3.11 3.13 4.13 4.41 3.25 3.32 2.83 1.58%
P/EPS 32.82 32.68 36.19 29.05 49.02 56.59 59.28 -9.37%
EY 3.05 3.06 2.76 3.44 2.04 1.77 1.69 10.33%
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