Highlights

[CHINWEL] QoQ Quarter Result on 2019-06-30 [#4]

Stock [CHINWEL]: CHIN WELL HOLDINGS BHD
Announcement Date 28-Aug-2019
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2019
Quarter 30-Jun-2019  [#4]
Profit Trend QoQ -     -5.40%    YoY -     -35.24%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 155,465 166,225 173,024 165,144 176,336 150,045 142,778 5.83%
  QoQ % -6.47% -3.93% 4.77% -6.35% 17.52% 5.09% -
  Horiz. % 108.89% 116.42% 121.18% 115.66% 123.50% 105.09% 100.00%
PBT 8,544 13,930 14,840 18,526 21,526 20,616 10,528 -12.98%
  QoQ % -38.66% -6.13% -19.90% -13.94% 4.41% 95.82% -
  Horiz. % 81.16% 132.31% 140.96% 175.97% 204.46% 195.82% 100.00%
Tax -1,831 -2,274 -2,519 -2,858 -3,594 -2,618 -1,970 -4.76%
  QoQ % 19.48% 9.73% 11.86% 20.48% -37.28% -32.89% -
  Horiz. % 92.94% 115.43% 127.87% 145.08% 182.44% 132.89% 100.00%
NP 6,713 11,656 12,321 15,668 17,932 17,998 8,558 -14.93%
  QoQ % -42.41% -5.40% -21.36% -12.63% -0.37% 110.31% -
  Horiz. % 78.44% 136.20% 143.97% 183.08% 209.53% 210.31% 100.00%
NP to SH 6,713 11,656 12,321 15,668 17,932 17,998 8,558 -14.93%
  QoQ % -42.41% -5.40% -21.36% -12.63% -0.37% 110.31% -
  Horiz. % 78.44% 136.20% 143.97% 183.08% 209.53% 210.31% 100.00%
Tax Rate 21.43 % 16.32 % 16.97 % 15.43 % 16.70 % 12.70 % 18.71 % 9.46%
  QoQ % 31.31% -3.83% 9.98% -7.60% 31.50% -32.12% -
  Horiz. % 114.54% 87.23% 90.70% 82.47% 89.26% 67.88% 100.00%
Total Cost 148,752 154,569 160,703 149,476 158,404 132,047 134,220 7.09%
  QoQ % -3.76% -3.82% 7.51% -5.64% 19.96% -1.62% -
  Horiz. % 110.83% 115.16% 119.73% 111.37% 118.02% 98.38% 100.00%
Net Worth 578,470 578,671 564,046 567,093 549,514 548,932 523,552 6.87%
  QoQ % -0.03% 2.59% -0.54% 3.20% 0.11% 4.85% -
  Horiz. % 110.49% 110.53% 107.73% 108.32% 104.96% 104.85% 100.00%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div - 9,840 - 13,222 - 12,165 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 80.89% 0.00% 108.69% 0.00% 100.00% -
Div Payout % - % 84.42 % - % 84.39 % - % 67.59 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 124.90% 0.00% 124.86% 0.00% 100.00% -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 578,470 578,671 564,046 567,093 549,514 548,932 523,552 6.87%
  QoQ % -0.03% 2.59% -0.54% 3.20% 0.11% 4.85% -
  Horiz. % 110.49% 110.53% 107.73% 108.32% 104.96% 104.85% 100.00%
NOSH 293,640 293,742 293,774 293,831 293,858 296,720 297,473 -0.86%
  QoQ % -0.03% -0.01% -0.02% -0.01% -0.96% -0.25% -
  Horiz. % 98.71% 98.75% 98.76% 98.78% 98.78% 99.75% 100.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 4.32 % 7.01 % 7.12 % 9.49 % 10.17 % 12.00 % 5.99 % -19.56%
  QoQ % -38.37% -1.54% -24.97% -6.69% -15.25% 100.33% -
  Horiz. % 72.12% 117.03% 118.86% 158.43% 169.78% 200.33% 100.00%
ROE 1.16 % 2.01 % 2.18 % 2.76 % 3.26 % 3.28 % 1.63 % -20.27%
  QoQ % -42.29% -7.80% -21.01% -15.34% -0.61% 101.23% -
  Horiz. % 71.17% 123.31% 133.74% 169.33% 200.00% 201.23% 100.00%
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 52.94 56.59 58.90 56.20 60.01 50.57 48.00 6.74%
  QoQ % -6.45% -3.92% 4.80% -6.35% 18.67% 5.35% -
  Horiz. % 110.29% 117.90% 122.71% 117.08% 125.02% 105.35% 100.00%
EPS 2.29 3.97 4.19 5.33 6.10 6.07 2.88 -14.16%
  QoQ % -42.32% -5.25% -21.39% -12.62% 0.49% 110.76% -
  Horiz. % 79.51% 137.85% 145.49% 185.07% 211.81% 210.76% 100.00%
DPS 0.00 3.35 0.00 4.50 0.00 4.10 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 81.71% 0.00% 109.76% 0.00% 100.00% -
NAPS 1.9700 1.9700 1.9200 1.9300 1.8700 1.8500 1.7600 7.80%
  QoQ % 0.00% 2.60% -0.52% 3.21% 1.08% 5.11% -
  Horiz. % 111.93% 111.93% 109.09% 109.66% 106.25% 105.11% 100.00%
Adjusted Per Share Value based on latest NOSH - 299,533
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 51.90 55.49 57.76 55.13 58.87 50.09 47.67 5.83%
  QoQ % -6.47% -3.93% 4.77% -6.35% 17.53% 5.08% -
  Horiz. % 108.87% 116.40% 121.17% 115.65% 123.49% 105.08% 100.00%
EPS 2.24 3.89 4.11 5.23 5.99 6.01 2.86 -15.02%
  QoQ % -42.42% -5.35% -21.41% -12.69% -0.33% 110.14% -
  Horiz. % 78.32% 136.01% 143.71% 182.87% 209.44% 210.14% 100.00%
DPS 0.00 3.29 0.00 4.41 0.00 4.06 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 81.03% 0.00% 108.62% 0.00% 100.00% -
NAPS 1.9312 1.9319 1.8831 1.8933 1.8346 1.8326 1.7479 6.87%
  QoQ % -0.04% 2.59% -0.54% 3.20% 0.11% 4.85% -
  Horiz. % 110.49% 110.53% 107.74% 108.32% 104.96% 104.85% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 1.7800 1.8000 1.7800 1.6200 1.9000 1.5400 1.6300 -
P/RPS 3.36 3.18 3.02 2.88 3.17 3.05 3.40 -0.79%
  QoQ % 5.66% 5.30% 4.86% -9.15% 3.93% -10.29% -
  Horiz. % 98.82% 93.53% 88.82% 84.71% 93.24% 89.71% 100.00%
P/EPS 77.86 45.36 42.44 30.38 31.14 25.39 56.66 23.58%
  QoQ % 71.65% 6.88% 39.70% -2.44% 22.65% -55.19% -
  Horiz. % 137.42% 80.06% 74.90% 53.62% 54.96% 44.81% 100.00%
EY 1.28 2.20 2.36 3.29 3.21 3.94 1.76 -19.11%
  QoQ % -41.82% -6.78% -28.27% 2.49% -18.53% 123.86% -
  Horiz. % 72.73% 125.00% 134.09% 186.93% 182.39% 223.86% 100.00%
DY 0.00 1.86 0.00 2.78 0.00 2.66 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 69.92% 0.00% 104.51% 0.00% 100.00% -
P/NAPS 0.90 0.91 0.93 0.84 1.02 0.83 0.93 -2.16%
  QoQ % -1.10% -2.15% 10.71% -17.65% 22.89% -10.75% -
  Horiz. % 96.77% 97.85% 100.00% 90.32% 109.68% 89.25% 100.00%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 27/11/19 28/08/19 28/05/19 26/02/19 27/11/18 27/08/18 24/05/18 -
Price 1.5400 1.7300 1.7800 1.7500 1.8600 1.5900 1.6200 -
P/RPS 2.91 3.06 3.02 3.11 3.10 3.14 3.38 -9.49%
  QoQ % -4.90% 1.32% -2.89% 0.32% -1.27% -7.10% -
  Horiz. % 86.09% 90.53% 89.35% 92.01% 91.72% 92.90% 100.00%
P/EPS 67.36 43.60 42.44 32.82 30.48 26.21 56.31 12.68%
  QoQ % 54.50% 2.73% 29.31% 7.68% 16.29% -53.45% -
  Horiz. % 119.62% 77.43% 75.37% 58.28% 54.13% 46.55% 100.00%
EY 1.48 2.29 2.36 3.05 3.28 3.81 1.78 -11.57%
  QoQ % -35.37% -2.97% -22.62% -7.01% -13.91% 114.04% -
  Horiz. % 83.15% 128.65% 132.58% 171.35% 184.27% 214.04% 100.00%
DY 0.00 1.94 0.00 2.57 0.00 2.58 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 75.19% 0.00% 99.61% 0.00% 100.00% -
P/NAPS 0.78 0.88 0.93 0.91 0.99 0.86 0.92 -10.41%
  QoQ % -11.36% -5.38% 2.20% -8.08% 15.12% -6.52% -
  Horiz. % 84.78% 95.65% 101.09% 98.91% 107.61% 93.48% 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.
 


 

347  207  524  1184 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.0250.00 
 HSI-C7K 0.265+0.025 
 KHEESAN 0.49+0.01 
 KNM 0.365+0.005 
 ARMADA 0.475-0.02 
 KNM-WB 0.075-0.01 
 ARBB 0.335+0.015 
 MTRONIC-WA 0.010.00 
 HSI-H8F 0.26-0.005 
 TDM 0.27+0.025 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers