Highlights

[CHINWEL] QoQ Quarter Result on 2017-06-30 [#4]

Stock [CHINWEL]: CHIN WELL HOLDINGS BHD
Announcement Date 29-Aug-2017
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2017
Quarter 30-Jun-2017  [#4]
Profit Trend QoQ -     -37.83%    YoY -     -41.87%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 142,778 160,532 137,939 141,096 140,605 126,278 113,309 16.68%
  QoQ % -11.06% 16.38% -2.24% 0.35% 11.35% 11.45% -
  Horiz. % 126.01% 141.68% 121.74% 124.52% 124.09% 111.45% 100.00%
PBT 10,528 18,893 16,699 11,086 17,305 18,521 15,206 -21.75%
  QoQ % -44.28% 13.14% 50.63% -35.94% -6.57% 21.80% -
  Horiz. % 69.24% 124.25% 109.82% 72.91% 113.80% 121.80% 100.00%
Tax -1,970 -3,538 -2,726 -1,965 -2,634 -4,118 -2,343 -10.93%
  QoQ % 44.32% -29.79% -38.73% 25.40% 36.04% -75.76% -
  Horiz. % 84.08% 151.00% 116.35% 83.87% 112.42% 175.76% 100.00%
NP 8,558 15,355 13,973 9,121 14,671 14,403 12,863 -23.81%
  QoQ % -44.27% 9.89% 53.20% -37.83% 1.86% 11.97% -
  Horiz. % 66.53% 119.37% 108.63% 70.91% 114.06% 111.97% 100.00%
NP to SH 8,558 15,355 13,973 9,121 14,671 14,403 12,863 -23.81%
  QoQ % -44.27% 9.89% 53.20% -37.83% 1.86% 11.97% -
  Horiz. % 66.53% 119.37% 108.63% 70.91% 114.06% 111.97% 100.00%
Tax Rate 18.71 % 18.73 % 16.32 % 17.73 % 15.22 % 22.23 % 15.41 % 13.82%
  QoQ % -0.11% 14.77% -7.95% 16.49% -31.53% 44.26% -
  Horiz. % 121.41% 121.54% 105.91% 115.06% 98.77% 144.26% 100.00%
Total Cost 134,220 145,177 123,966 131,975 125,934 111,875 100,446 21.34%
  QoQ % -7.55% 17.11% -6.07% 4.80% 12.57% 11.38% -
  Horiz. % 133.62% 144.53% 123.42% 131.39% 125.37% 111.38% 100.00%
Net Worth 523,552 546,571 533,117 533,168 530,173 530,173 503,725 2.61%
  QoQ % -4.21% 2.52% -0.01% 0.56% 0.00% 5.25% -
  Horiz. % 103.94% 108.51% 105.83% 105.85% 105.25% 105.25% 100.00%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div - 11,648 - 9,884 - 10,483 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 111.11% 0.00% 94.29% 0.00% 100.00% -
Div Payout % - % 75.86 % - % 108.37 % - % 72.79 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 104.22% 0.00% 148.88% 0.00% 100.00% -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 523,552 546,571 533,117 533,168 530,173 530,173 503,725 2.61%
  QoQ % -4.21% 2.52% -0.01% 0.56% 0.00% 5.25% -
  Horiz. % 103.94% 108.51% 105.83% 105.85% 105.25% 105.25% 100.00%
NOSH 297,473 298,673 299,504 299,533 299,533 299,533 299,836 -0.53%
  QoQ % -0.40% -0.28% -0.01% 0.00% 0.00% -0.10% -
  Horiz. % 99.21% 99.61% 99.89% 99.90% 99.90% 99.90% 100.00%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 5.99 % 9.57 % 10.13 % 6.46 % 10.43 % 11.41 % 11.35 % -34.72%
  QoQ % -37.41% -5.53% 56.81% -38.06% -8.59% 0.53% -
  Horiz. % 52.78% 84.32% 89.25% 56.92% 91.89% 100.53% 100.00%
ROE 1.63 % 2.81 % 2.62 % 1.71 % 2.77 % 2.72 % 2.55 % -25.82%
  QoQ % -41.99% 7.25% 53.22% -38.27% 1.84% 6.67% -
  Horiz. % 63.92% 110.20% 102.75% 67.06% 108.63% 106.67% 100.00%
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 48.00 53.75 46.06 47.11 46.94 42.16 37.79 17.30%
  QoQ % -10.70% 16.70% -2.23% 0.36% 11.34% 11.56% -
  Horiz. % 127.02% 142.23% 121.88% 124.66% 124.21% 111.56% 100.00%
EPS 2.88 5.14 4.67 3.05 4.90 4.81 4.29 -23.35%
  QoQ % -43.97% 10.06% 53.11% -37.76% 1.87% 12.12% -
  Horiz. % 67.13% 119.81% 108.86% 71.10% 114.22% 112.12% 100.00%
DPS 0.00 3.90 0.00 3.30 0.00 3.50 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 111.43% 0.00% 94.29% 0.00% 100.00% -
NAPS 1.7600 1.8300 1.7800 1.7800 1.7700 1.7700 1.6800 3.15%
  QoQ % -3.83% 2.81% 0.00% 0.56% 0.00% 5.36% -
  Horiz. % 104.76% 108.93% 105.95% 105.95% 105.36% 105.36% 100.00%
Adjusted Per Share Value based on latest NOSH - 299,533
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 47.67 53.59 46.05 47.11 46.94 42.16 37.83 16.68%
  QoQ % -11.05% 16.37% -2.25% 0.36% 11.34% 11.45% -
  Horiz. % 126.01% 141.66% 121.73% 124.53% 124.08% 111.45% 100.00%
EPS 2.86 5.13 4.66 3.05 4.90 4.81 4.29 -23.70%
  QoQ % -44.25% 10.09% 52.79% -37.76% 1.87% 12.12% -
  Horiz. % 66.67% 119.58% 108.62% 71.10% 114.22% 112.12% 100.00%
DPS 0.00 3.89 0.00 3.30 0.00 3.50 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 111.14% 0.00% 94.29% 0.00% 100.00% -
NAPS 1.7479 1.8247 1.7798 1.7800 1.7700 1.7700 1.6817 2.61%
  QoQ % -4.21% 2.52% -0.01% 0.56% 0.00% 5.25% -
  Horiz. % 103.94% 108.50% 105.83% 105.85% 105.25% 105.25% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 1.6300 1.8300 1.7600 1.7900 1.7900 1.5400 1.7600 -
P/RPS 3.40 3.40 3.82 3.80 3.81 3.65 4.66 -18.97%
  QoQ % 0.00% -10.99% 0.53% -0.26% 4.38% -21.67% -
  Horiz. % 72.96% 72.96% 81.97% 81.55% 81.76% 78.33% 100.00%
P/EPS 56.66 35.60 37.72 58.78 36.55 32.03 41.03 24.03%
  QoQ % 59.16% -5.62% -35.83% 60.82% 14.11% -21.94% -
  Horiz. % 138.09% 86.77% 91.93% 143.26% 89.08% 78.06% 100.00%
EY 1.76 2.81 2.65 1.70 2.74 3.12 2.44 -19.59%
  QoQ % -37.37% 6.04% 55.88% -37.96% -12.18% 27.87% -
  Horiz. % 72.13% 115.16% 108.61% 69.67% 112.30% 127.87% 100.00%
DY 0.00 2.13 0.00 1.84 0.00 2.27 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 93.83% 0.00% 81.06% 0.00% 100.00% -
P/NAPS 0.93 1.00 0.99 1.01 1.01 0.87 1.05 -7.78%
  QoQ % -7.00% 1.01% -1.98% 0.00% 16.09% -17.14% -
  Horiz. % 88.57% 95.24% 94.29% 96.19% 96.19% 82.86% 100.00%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 24/05/18 27/02/18 23/11/17 29/08/17 25/05/17 27/02/17 22/11/16 -
Price 1.6200 1.6800 1.7500 1.7900 1.8000 1.7400 1.5600 -
P/RPS 3.38 3.13 3.80 3.80 3.83 4.13 4.13 -12.52%
  QoQ % 7.99% -17.63% 0.00% -0.78% -7.26% 0.00% -
  Horiz. % 81.84% 75.79% 92.01% 92.01% 92.74% 100.00% 100.00%
P/EPS 56.31 32.68 37.51 58.78 36.75 36.19 36.36 33.89%
  QoQ % 72.31% -12.88% -36.19% 59.95% 1.55% -0.47% -
  Horiz. % 154.87% 89.88% 103.16% 161.66% 101.07% 99.53% 100.00%
EY 1.78 3.06 2.67 1.70 2.72 2.76 2.75 -25.19%
  QoQ % -41.83% 14.61% 57.06% -37.50% -1.45% 0.36% -
  Horiz. % 64.73% 111.27% 97.09% 61.82% 98.91% 100.36% 100.00%
DY 0.00 2.32 0.00 1.84 0.00 2.01 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 115.42% 0.00% 91.54% 0.00% 100.00% -
P/NAPS 0.92 0.92 0.98 1.01 1.02 0.98 0.93 -0.72%
  QoQ % 0.00% -6.12% -2.97% -0.98% 4.08% 5.38% -
  Horiz. % 98.92% 98.92% 105.38% 108.60% 109.68% 105.38% 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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

386  331  519  735 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ECOWLD 0.765+0.02 
 SAPNRG 0.260.00 
 PERDANA-PR 0.015+0.005 
 HSI-H8F 0.125-0.065 
 EKOVEST 0.81+0.015 
 DGB 0.14-0.005 
 VELESTO 0.3650.00 
 DYNACIA-PA 0.045+0.005 
 HSI-C7K 0.33+0.05 
 MLAB 0.05-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers