[CHINWEL] YoY TTM 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- -0.21%
YoY- 37.66%
Quarter Report
Latest QR
Upcoming QR
CHINWEL's Result
CHINWEL's Financial Summary
View:
Show?
TTM Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 664,549 582,345 513,537 504,322 501,274 477,998 459,215 6.35%
PBT 75,508 57,206 69,024 71,163 66,586 42,129 32,124 15.30%
Tax -11,589 -10,199 -11,395 -10,991 -9,557 -7,992 -5,573 12.97%
NP 63,919 47,007 57,629 60,172 57,029 34,137 26,551 15.76%
-
NP to SH 63,919 47,007 57,629 60,172 43,711 28,284 22,672 18.84%
-
Tax Rate 15.35% 17.83% 16.51% 15.44% 14.35% 18.97% 17.35% -
Total Cost 600,630 535,338 455,908 444,150 444,245 443,861 432,664 5.61%
-
Net Worth 564,046 523,552 530,173 476,779 402,982 365,753 349,057 8.32%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Div 25,387 21,532 23,958 22,869 13,160 10,902 6,819 24.48%
Div Payout % 39.72% 45.81% 41.57% 38.01% 30.11% 38.55% 30.08% -
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 564,046 523,552 530,173 476,779 402,982 365,753 349,057 8.32%
NOSH 299,533 299,533 299,533 299,861 277,918 272,950 272,701 1.57%
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 9.62% 8.07% 11.22% 11.93% 11.38% 7.14% 5.78% -
ROE 11.33% 8.98% 10.87% 12.62% 10.85% 7.73% 6.50% -
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 226.21 195.76 171.45 168.18 180.37 175.12 168.39 5.04%
EPS 21.76 15.80 19.24 20.07 15.73 10.36 8.31 17.39%
DPS 8.60 7.20 8.00 7.63 4.83 4.00 2.50 22.85%
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 221.86 194.42 171.45 168.37 167.35 159.58 153.31 6.35%
EPS 21.34 15.69 19.24 20.09 14.59 9.44 7.57 18.84%
DPS 8.48 7.19 8.00 7.63 4.39 3.64 2.28 24.46%
NAPS 1.8831 1.7479 1.77 1.5917 1.3454 1.2211 1.1653 8.32%
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 0.79 0.83 1.04 1.00 0.82 0.83 0.67 2.78%
P/EPS 8.18 10.32 9.30 8.37 9.35 13.99 13.59 -8.10%
EY 12.22 9.69 10.75 11.94 10.70 7.15 7.36 8.81%
DY 4.83 4.42 4.47 4.54 3.29 2.76 2.21 13.91%
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 0.79 0.83 1.05 0.99 0.91 0.83 0.62 4.11%
P/EPS 8.18 10.25 9.36 8.32 10.43 14.09 12.63 -6.98%
EY 12.22 9.75 10.69 12.02 9.59 7.10 7.92 7.49%
DY 4.83 4.44 4.44 4.57 2.95 2.74 2.38 12.51%
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