[CHINWEL] YoY TTM Result on 31-Mar-2021 [#3]

Stock
[CHINWEL] CHIN WELL HOLDINGS BHD
Announcement Date
24-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Mar-2021 [#3]
Profit Trend
QoQ- -27.54%
YoY- -94.48%
Quarter Report
Latest QR
Upcoming QR
CHINWEL's Result
CHINWEL's Financial Summary
View:
Show?
TTM Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 343,944 557,712 591,313 443,525 619,794 664,549 582,345 -8.39%
PBT 13,178 81,154 95,886 8,019 37,515 75,508 57,206 -21.68%
Tax -2,803 -19,233 -22,397 -6,325 -6,848 -11,589 -10,199 -19.35%
NP 10,375 61,921 73,489 1,694 30,667 63,919 47,007 -22.24%
-
NP to SH 10,445 61,993 73,490 1,694 30,667 63,919 47,007 -22.15%
-
Tax Rate 21.27% 23.70% 23.36% 78.88% 18.25% 15.35% 17.83% -
Total Cost 333,569 495,791 517,824 441,831 589,127 600,630 535,338 -7.57%
-
Net Worth 676,024 661,704 633,078 571,060 583,002 564,046 523,552 4.34%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div 2,033 36,666 20,663 4,338 14,241 25,387 21,532 -32.49%
Div Payout % 19.47% 59.15% 28.12% 256.10% 46.44% 39.72% 45.81% -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 676,024 661,704 633,078 571,060 583,002 564,046 523,552 4.34%
NOSH 299,533 299,533 299,533 299,533 299,533 299,533 299,533 0.00%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 3.02% 11.10% 12.43% 0.38% 4.95% 9.62% 8.07% -
ROE 1.55% 9.37% 11.61% 0.30% 5.26% 11.33% 8.98% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 120.07 194.70 206.42 154.56 211.56 226.21 195.76 -7.81%
EPS 3.65 21.64 25.65 0.59 10.47 21.76 15.80 -21.65%
DPS 0.71 12.80 7.20 1.51 4.85 8.60 7.20 -32.00%
NAPS 2.36 2.31 2.21 1.99 1.99 1.92 1.76 5.00%
Adjusted Per Share Value based on latest NOSH - 299,533
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 119.91 194.44 206.15 154.63 216.08 231.69 203.03 -8.39%
EPS 3.64 21.61 25.62 0.59 10.69 22.28 16.39 -22.16%
DPS 0.71 12.78 7.20 1.51 4.97 8.85 7.51 -32.48%
NAPS 2.3569 2.3069 2.2071 1.9909 2.0326 1.9665 1.8253 4.34%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 1.21 1.61 1.62 1.15 0.88 1.78 1.63 -
P/RPS 1.01 0.83 0.78 0.74 0.42 0.79 0.83 3.32%
P/EPS 33.18 7.44 6.31 194.81 8.41 8.18 10.32 21.46%
EY 3.01 13.44 15.84 0.51 11.90 12.22 9.69 -17.69%
DY 0.59 7.95 4.44 1.31 5.51 4.83 4.42 -28.48%
P/NAPS 0.51 0.70 0.73 0.58 0.44 0.93 0.93 -9.51%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/05/24 26/05/23 27/05/22 24/05/21 25/06/20 28/05/19 24/05/18 -
Price 1.26 1.44 1.49 1.37 1.02 1.78 1.62 -
P/RPS 1.05 0.74 0.72 0.89 0.48 0.79 0.83 3.99%
P/EPS 34.56 6.65 5.81 232.08 9.74 8.18 10.25 22.43%
EY 2.89 15.03 17.22 0.43 10.26 12.22 9.75 -18.33%
DY 0.56 8.89 4.83 1.10 4.75 4.83 4.44 -29.16%
P/NAPS 0.53 0.62 0.67 0.69 0.51 0.93 0.92 -8.77%

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