[CHINWEL] YoY TTM Result on 30-Sep-2019 [#1]

Stock
[CHINWEL] CHIN WELL HOLDINGS BHD
Announcement Date
27-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
30-Sep-2019 [#1]
Profit Trend
QoQ- -19.49%
YoY- -22.53%
Quarter Report
Latest QR
Upcoming QR
CHINWEL's Result
CHINWEL's Financial Summary
View:
Show?
TTM Result
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Revenue 670,602 530,678 487,711 659,858 629,691 545,918 480,816 5.69%
PBT 134,313 48,360 5,600 55,840 71,563 63,611 68,180 11.95%
Tax -29,744 -12,871 -4,728 -9,482 -11,720 -11,443 -10,128 19.65%
NP 104,569 35,489 872 46,358 59,843 52,168 58,052 10.30%
-
NP to SH 104,622 35,489 872 46,358 59,843 52,168 58,052 10.30%
-
Tax Rate 22.15% 26.61% 84.43% 16.98% 16.38% 17.99% 14.85% -
Total Cost 566,033 495,189 486,839 613,500 569,848 493,750 422,764 4.98%
-
Net Worth 673,164 597,339 570,041 578,470 549,514 533,117 503,725 4.94%
Dividend
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Div 38,385 9,532 4,401 23,062 23,813 20,368 25,463 7.07%
Div Payout % 36.69% 26.86% 504.76% 49.75% 39.79% 39.04% 43.86% -
Equity
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Net Worth 673,164 597,339 570,041 578,470 549,514 533,117 503,725 4.94%
NOSH 299,533 299,533 299,533 299,533 299,533 299,533 299,836 -0.01%
Ratio Analysis
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
NP Margin 15.59% 6.69% 0.18% 7.03% 9.50% 9.56% 12.07% -
ROE 15.54% 5.94% 0.15% 8.01% 10.89% 9.79% 11.52% -
Per Share
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 234.11 183.90 168.55 224.72 214.28 182.27 160.36 6.50%
EPS 36.52 12.30 0.30 15.79 20.36 17.42 19.36 11.15%
DPS 13.40 3.30 1.50 7.85 8.00 6.80 8.50 7.87%
NAPS 2.35 2.07 1.97 1.97 1.87 1.78 1.68 5.75%
Adjusted Per Share Value based on latest NOSH - 299,533
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 233.80 185.01 170.03 230.05 219.53 190.33 167.63 5.69%
EPS 36.47 12.37 0.30 16.16 20.86 18.19 20.24 10.30%
DPS 13.38 3.32 1.53 8.04 8.30 7.10 8.88 7.06%
NAPS 2.3469 2.0825 1.9874 2.0168 1.9158 1.8586 1.7562 4.94%
Price Multiplier on Financial Quarter End Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 -
Price 1.64 1.26 0.965 1.78 1.90 1.76 1.76 -
P/RPS 0.70 0.69 0.57 0.79 0.89 0.97 1.10 -7.25%
P/EPS 4.49 10.25 320.22 11.27 9.33 10.10 9.09 -11.08%
EY 22.27 9.76 0.31 8.87 10.72 9.90 11.00 12.46%
DY 8.17 2.62 1.55 4.41 4.21 3.86 4.83 9.15%
P/NAPS 0.70 0.61 0.49 0.90 1.02 0.99 1.05 -6.53%
Price Multiplier on Announcement Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 29/11/22 26/11/21 25/11/20 27/11/19 27/11/18 23/11/17 22/11/16 -
Price 1.46 1.22 1.00 1.54 1.86 1.75 1.56 -
P/RPS 0.62 0.66 0.59 0.69 0.87 0.96 0.97 -7.18%
P/EPS 4.00 9.92 331.84 9.75 9.13 10.05 8.06 -11.01%
EY 25.02 10.08 0.30 10.25 10.95 9.95 12.41 12.39%
DY 9.18 2.70 1.50 5.10 4.30 3.89 5.45 9.07%
P/NAPS 0.62 0.59 0.51 0.78 0.99 0.98 0.93 -6.53%

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