Highlights

[CHINWEL] QoQ Quarter Result on 2016-09-30 [#1]

Stock [CHINWEL]: CHIN WELL HOLDINGS BHD
Announcement Date 22-Nov-2016
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2017
Quarter 30-Sep-2016  [#1]
Profit Trend QoQ -     -18.03%    YoY -     -29.25%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 141,096 140,605 126,278 113,309 133,345 111,237 122,925 9.64%
  QoQ % 0.35% 11.35% 11.45% -15.03% 19.87% -9.51% -
  Horiz. % 114.78% 114.38% 102.73% 92.18% 108.48% 90.49% 100.00%
PBT 11,086 17,305 18,521 15,206 17,992 13,541 21,441 -35.61%
  QoQ % -35.94% -6.57% 21.80% -15.48% 32.87% -36.85% -
  Horiz. % 51.70% 80.71% 86.38% 70.92% 83.91% 63.15% 100.00%
Tax -1,965 -2,634 -4,118 -2,343 -2,300 -2,716 -2,769 -20.46%
  QoQ % 25.40% 36.04% -75.76% -1.87% 15.32% 1.91% -
  Horiz. % 70.96% 95.12% 148.72% 84.62% 83.06% 98.09% 100.00%
NP 9,121 14,671 14,403 12,863 15,692 10,825 18,672 -38.00%
  QoQ % -37.83% 1.86% 11.97% -18.03% 44.96% -42.03% -
  Horiz. % 48.85% 78.57% 77.14% 68.89% 84.04% 57.97% 100.00%
NP to SH 9,121 14,671 14,403 12,863 15,692 10,825 18,672 -38.00%
  QoQ % -37.83% 1.86% 11.97% -18.03% 44.96% -42.03% -
  Horiz. % 48.85% 78.57% 77.14% 68.89% 84.04% 57.97% 100.00%
Tax Rate 17.73 % 15.22 % 22.23 % 15.41 % 12.78 % 20.06 % 12.91 % 23.58%
  QoQ % 16.49% -31.53% 44.26% 20.58% -36.29% 55.38% -
  Horiz. % 137.34% 117.89% 172.19% 119.36% 98.99% 155.38% 100.00%
Total Cost 131,975 125,934 111,875 100,446 117,653 100,412 104,253 17.04%
  QoQ % 4.80% 12.57% 11.38% -14.63% 17.17% -3.68% -
  Horiz. % 126.59% 120.80% 107.31% 96.35% 112.85% 96.32% 100.00%
Net Worth 533,168 530,173 530,173 503,725 494,086 476,779 494,523 5.15%
  QoQ % 0.56% 0.00% 5.25% 1.95% 3.63% -3.59% -
  Horiz. % 107.81% 107.21% 107.21% 101.86% 99.91% 96.41% 100.00%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div 9,884 - 10,483 - 13,475 - 11,988 -12.08%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 82.45% 0.00% 87.45% 0.00% 112.40% 0.00% 100.00%
Div Payout % 108.37 % - % 72.79 % - % 85.87 % - % 64.21 % 41.80%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 168.77% 0.00% 113.36% 0.00% 133.73% 0.00% 100.00%
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 533,168 530,173 530,173 503,725 494,086 476,779 494,523 5.15%
  QoQ % 0.56% 0.00% 5.25% 1.95% 3.63% -3.59% -
  Horiz. % 107.81% 107.21% 107.21% 101.86% 99.91% 96.41% 100.00%
NOSH 299,533 299,533 299,533 299,836 299,446 299,861 299,711 -0.04%
  QoQ % 0.00% 0.00% -0.10% 0.13% -0.14% 0.05% -
  Horiz. % 99.94% 99.94% 99.94% 100.04% 99.91% 100.05% 100.00%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 6.46 % 10.43 % 11.41 % 11.35 % 11.77 % 9.73 % 15.19 % -43.48%
  QoQ % -38.06% -8.59% 0.53% -3.57% 20.97% -35.94% -
  Horiz. % 42.53% 68.66% 75.12% 74.72% 77.49% 64.06% 100.00%
ROE 1.71 % 2.77 % 2.72 % 2.55 % 3.18 % 2.27 % 3.78 % -41.10%
  QoQ % -38.27% 1.84% 6.67% -19.81% 40.09% -39.95% -
  Horiz. % 45.24% 73.28% 71.96% 67.46% 84.13% 60.05% 100.00%
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 47.11 46.94 42.16 37.79 44.53 37.10 41.01 9.69%
  QoQ % 0.36% 11.34% 11.56% -15.14% 20.03% -9.53% -
  Horiz. % 114.87% 114.46% 102.80% 92.15% 108.58% 90.47% 100.00%
EPS 3.05 4.90 4.81 4.29 5.24 3.61 6.23 -37.91%
  QoQ % -37.76% 1.87% 12.12% -18.13% 45.15% -42.05% -
  Horiz. % 48.96% 78.65% 77.21% 68.86% 84.11% 57.95% 100.00%
DPS 3.30 0.00 3.50 0.00 4.50 0.00 4.00 -12.05%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 82.50% 0.00% 87.50% 0.00% 112.50% 0.00% 100.00%
NAPS 1.7800 1.7700 1.7700 1.6800 1.6500 1.5900 1.6500 5.19%
  QoQ % 0.56% 0.00% 5.36% 1.82% 3.77% -3.64% -
  Horiz. % 107.88% 107.27% 107.27% 101.82% 100.00% 96.36% 100.00%
Adjusted Per Share Value based on latest NOSH - 299,533
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 47.11 46.94 42.16 37.83 44.52 37.14 41.04 9.64%
  QoQ % 0.36% 11.34% 11.45% -15.03% 19.87% -9.50% -
  Horiz. % 114.79% 114.38% 102.73% 92.18% 108.48% 90.50% 100.00%
EPS 3.05 4.90 4.81 4.29 5.24 3.61 6.23 -37.91%
  QoQ % -37.76% 1.87% 12.12% -18.13% 45.15% -42.05% -
  Horiz. % 48.96% 78.65% 77.21% 68.86% 84.11% 57.95% 100.00%
DPS 3.30 0.00 3.50 0.00 4.50 0.00 4.00 -12.05%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 82.50% 0.00% 87.50% 0.00% 112.50% 0.00% 100.00%
NAPS 1.7800 1.7700 1.7700 1.6817 1.6495 1.5917 1.6510 5.15%
  QoQ % 0.56% 0.00% 5.25% 1.95% 3.63% -3.59% -
  Horiz. % 107.81% 107.21% 107.21% 101.86% 99.91% 96.41% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 1.7900 1.7900 1.5400 1.7600 1.4500 1.6800 2.1000 -
P/RPS 3.80 3.81 3.65 4.66 3.26 4.53 5.12 -18.04%
  QoQ % -0.26% 4.38% -21.67% 42.94% -28.04% -11.52% -
  Horiz. % 74.22% 74.41% 71.29% 91.02% 63.67% 88.48% 100.00%
P/EPS 58.78 36.55 32.03 41.03 27.67 46.54 33.71 44.92%
  QoQ % 60.82% 14.11% -21.94% 48.28% -40.55% 38.06% -
  Horiz. % 174.37% 108.42% 95.02% 121.71% 82.08% 138.06% 100.00%
EY 1.70 2.74 3.12 2.44 3.61 2.15 2.97 -31.08%
  QoQ % -37.96% -12.18% 27.87% -32.41% 67.91% -27.61% -
  Horiz. % 57.24% 92.26% 105.05% 82.15% 121.55% 72.39% 100.00%
DY 1.84 0.00 2.27 0.00 3.10 0.00 1.90 -2.12%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 96.84% 0.00% 119.47% 0.00% 163.16% 0.00% 100.00%
P/NAPS 1.01 1.01 0.87 1.05 0.88 1.06 1.27 -14.17%
  QoQ % 0.00% 16.09% -17.14% 19.32% -16.98% -16.54% -
  Horiz. % 79.53% 79.53% 68.50% 82.68% 69.29% 83.46% 100.00%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 29/08/17 25/05/17 27/02/17 22/11/16 25/08/16 26/05/16 26/02/16 -
Price 1.7900 1.8000 1.7400 1.5600 1.5100 1.6700 1.8100 -
P/RPS 3.80 3.83 4.13 4.13 3.39 4.50 4.41 -9.46%
  QoQ % -0.78% -7.26% 0.00% 21.83% -24.67% 2.04% -
  Horiz. % 86.17% 86.85% 93.65% 93.65% 76.87% 102.04% 100.00%
P/EPS 58.78 36.75 36.19 36.36 28.81 46.26 29.05 60.05%
  QoQ % 59.95% 1.55% -0.47% 26.21% -37.72% 59.24% -
  Horiz. % 202.34% 126.51% 124.58% 125.16% 99.17% 159.24% 100.00%
EY 1.70 2.72 2.76 2.75 3.47 2.16 3.44 -37.52%
  QoQ % -37.50% -1.45% 0.36% -20.75% 60.65% -37.21% -
  Horiz. % 49.42% 79.07% 80.23% 79.94% 100.87% 62.79% 100.00%
DY 1.84 0.00 2.01 0.00 2.98 0.00 2.21 -11.51%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 83.26% 0.00% 90.95% 0.00% 134.84% 0.00% 100.00%
P/NAPS 1.01 1.02 0.98 0.93 0.92 1.05 1.10 -5.54%
  QoQ % -0.98% 4.08% 5.38% 1.09% -12.38% -4.55% -
  Horiz. % 91.82% 92.73% 89.09% 84.55% 83.64% 95.45% 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.
 


 

266  274  491  1229 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TIGER 0.10+0.01 
 HSI-C7K 0.2750.00 
 TDM 0.30+0.025 
 MUDAJYA 0.43+0.01 
 RSAWIT 0.33+0.03 
 HSI-H8F 0.225-0.025 
 PUC 0.045+0.01 
 SANICHI 0.075+0.015 
 HUBLINE 0.050.00 
 MATANG 0.095+0.01 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. KRONO - Stock of the Year 2020 The Investment Journey with AlexChong
2. Share that will rise 500% in 2020 Herbert
3. NETX (0020) THE DISRUPTIVE TECH COMPANY FOR CHANGING TIMES LIKE NOW, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
4. Why should MCA interfere with Utar? - Koon Yew Yin Koon Yew Yin's Blog
5. How and Why Prepare for Recession 2020 How and Why Prepare for Recession 2020
6. We traded SCNWOLF and made RM15,000 profits in nine minutes. The Pelham Blue Fund
7. Cutting Your Losses Our Investment Journey
8. SAPURA ENERGY RECORDS JUMP IN Q3 REVENUE Oil and Gas Malaysia News
Partners & Brokers