Highlights

[CHINWEL] QoQ Quarter Result on 2017-09-30 [#1]

Stock [CHINWEL]: CHIN WELL HOLDINGS BHD
Announcement Date 23-Nov-2017
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2018
Quarter 30-Sep-2017  [#1]
Profit Trend QoQ -     53.20%    YoY -     8.63%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 150,045 142,778 160,532 137,939 141,096 140,605 126,278 12.22%
  QoQ % 5.09% -11.06% 16.38% -2.24% 0.35% 11.35% -
  Horiz. % 118.82% 113.07% 127.13% 109.23% 111.73% 111.35% 100.00%
PBT 20,616 10,528 18,893 16,699 11,086 17,305 18,521 7.43%
  QoQ % 95.82% -44.28% 13.14% 50.63% -35.94% -6.57% -
  Horiz. % 111.31% 56.84% 102.01% 90.16% 59.86% 93.43% 100.00%
Tax -2,618 -1,970 -3,538 -2,726 -1,965 -2,634 -4,118 -26.13%
  QoQ % -32.89% 44.32% -29.79% -38.73% 25.40% 36.04% -
  Horiz. % 63.57% 47.84% 85.92% 66.20% 47.72% 63.96% 100.00%
NP 17,998 8,558 15,355 13,973 9,121 14,671 14,403 16.06%
  QoQ % 110.31% -44.27% 9.89% 53.20% -37.83% 1.86% -
  Horiz. % 124.96% 59.42% 106.61% 97.01% 63.33% 101.86% 100.00%
NP to SH 17,998 8,558 15,355 13,973 9,121 14,671 14,403 16.06%
  QoQ % 110.31% -44.27% 9.89% 53.20% -37.83% 1.86% -
  Horiz. % 124.96% 59.42% 106.61% 97.01% 63.33% 101.86% 100.00%
Tax Rate 12.70 % 18.71 % 18.73 % 16.32 % 17.73 % 15.22 % 22.23 % -31.22%
  QoQ % -32.12% -0.11% 14.77% -7.95% 16.49% -31.53% -
  Horiz. % 57.13% 84.17% 84.26% 73.41% 79.76% 68.47% 100.00%
Total Cost 132,047 134,220 145,177 123,966 131,975 125,934 111,875 11.72%
  QoQ % -1.62% -7.55% 17.11% -6.07% 4.80% 12.57% -
  Horiz. % 118.03% 119.97% 129.77% 110.81% 117.97% 112.57% 100.00%
Net Worth 548,932 523,552 546,571 533,117 533,168 530,173 530,173 2.35%
  QoQ % 4.85% -4.21% 2.52% -0.01% 0.56% 0.00% -
  Horiz. % 103.54% 98.75% 103.09% 100.56% 100.56% 100.00% 100.00%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div 12,165 - 11,648 - 9,884 - 10,483 10.46%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 116.04% 0.00% 111.11% 0.00% 94.29% 0.00% 100.00%
Div Payout % 67.59 % - % 75.86 % - % 108.37 % - % 72.79 % -4.83%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 92.86% 0.00% 104.22% 0.00% 148.88% 0.00% 100.00%
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 548,932 523,552 546,571 533,117 533,168 530,173 530,173 2.35%
  QoQ % 4.85% -4.21% 2.52% -0.01% 0.56% 0.00% -
  Horiz. % 103.54% 98.75% 103.09% 100.56% 100.56% 100.00% 100.00%
NOSH 296,720 297,473 298,673 299,504 299,533 299,533 299,533 -0.63%
  QoQ % -0.25% -0.40% -0.28% -0.01% 0.00% 0.00% -
  Horiz. % 99.06% 99.31% 99.71% 99.99% 100.00% 100.00% 100.00%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 12.00 % 5.99 % 9.57 % 10.13 % 6.46 % 10.43 % 11.41 % 3.43%
  QoQ % 100.33% -37.41% -5.53% 56.81% -38.06% -8.59% -
  Horiz. % 105.17% 52.50% 83.87% 88.78% 56.62% 91.41% 100.00%
ROE 3.28 % 1.63 % 2.81 % 2.62 % 1.71 % 2.77 % 2.72 % 13.33%
  QoQ % 101.23% -41.99% 7.25% 53.22% -38.27% 1.84% -
  Horiz. % 120.59% 59.93% 103.31% 96.32% 62.87% 101.84% 100.00%
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 50.57 48.00 53.75 46.06 47.11 46.94 42.16 12.93%
  QoQ % 5.35% -10.70% 16.70% -2.23% 0.36% 11.34% -
  Horiz. % 119.95% 113.85% 127.49% 109.25% 111.74% 111.34% 100.00%
EPS 6.07 2.88 5.14 4.67 3.05 4.90 4.81 16.83%
  QoQ % 110.76% -43.97% 10.06% 53.11% -37.76% 1.87% -
  Horiz. % 126.20% 59.88% 106.86% 97.09% 63.41% 101.87% 100.00%
DPS 4.10 0.00 3.90 0.00 3.30 0.00 3.50 11.16%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 117.14% 0.00% 111.43% 0.00% 94.29% 0.00% 100.00%
NAPS 1.8500 1.7600 1.8300 1.7800 1.7800 1.7700 1.7700 3.00%
  QoQ % 5.11% -3.83% 2.81% 0.00% 0.56% 0.00% -
  Horiz. % 104.52% 99.44% 103.39% 100.56% 100.56% 100.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 299,533
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 50.09 47.67 53.59 46.05 47.11 46.94 42.16 12.21%
  QoQ % 5.08% -11.05% 16.37% -2.25% 0.36% 11.34% -
  Horiz. % 118.81% 113.07% 127.11% 109.23% 111.74% 111.34% 100.00%
EPS 6.01 2.86 5.13 4.66 3.05 4.90 4.81 16.05%
  QoQ % 110.14% -44.25% 10.09% 52.79% -37.76% 1.87% -
  Horiz. % 124.95% 59.46% 106.65% 96.88% 63.41% 101.87% 100.00%
DPS 4.06 0.00 3.89 0.00 3.30 0.00 3.50 10.43%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 116.00% 0.00% 111.14% 0.00% 94.29% 0.00% 100.00%
NAPS 1.8326 1.7479 1.8247 1.7798 1.7800 1.7700 1.7700 2.35%
  QoQ % 4.85% -4.21% 2.52% -0.01% 0.56% 0.00% -
  Horiz. % 103.54% 98.75% 103.09% 100.55% 100.56% 100.00% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 1.5400 1.6300 1.8300 1.7600 1.7900 1.7900 1.5400 -
P/RPS 3.05 3.40 3.40 3.82 3.80 3.81 3.65 -11.31%
  QoQ % -10.29% 0.00% -10.99% 0.53% -0.26% 4.38% -
  Horiz. % 83.56% 93.15% 93.15% 104.66% 104.11% 104.38% 100.00%
P/EPS 25.39 56.66 35.60 37.72 58.78 36.55 32.03 -14.38%
  QoQ % -55.19% 59.16% -5.62% -35.83% 60.82% 14.11% -
  Horiz. % 79.27% 176.90% 111.15% 117.76% 183.52% 114.11% 100.00%
EY 3.94 1.76 2.81 2.65 1.70 2.74 3.12 16.88%
  QoQ % 123.86% -37.37% 6.04% 55.88% -37.96% -12.18% -
  Horiz. % 126.28% 56.41% 90.06% 84.94% 54.49% 87.82% 100.00%
DY 2.66 0.00 2.13 0.00 1.84 0.00 2.27 11.18%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 117.18% 0.00% 93.83% 0.00% 81.06% 0.00% 100.00%
P/NAPS 0.83 0.93 1.00 0.99 1.01 1.01 0.87 -3.10%
  QoQ % -10.75% -7.00% 1.01% -1.98% 0.00% 16.09% -
  Horiz. % 95.40% 106.90% 114.94% 113.79% 116.09% 116.09% 100.00%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 27/08/18 24/05/18 27/02/18 23/11/17 29/08/17 25/05/17 27/02/17 -
Price 1.5900 1.6200 1.6800 1.7500 1.7900 1.8000 1.7400 -
P/RPS 3.14 3.38 3.13 3.80 3.80 3.83 4.13 -16.74%
  QoQ % -7.10% 7.99% -17.63% 0.00% -0.78% -7.26% -
  Horiz. % 76.03% 81.84% 75.79% 92.01% 92.01% 92.74% 100.00%
P/EPS 26.21 56.31 32.68 37.51 58.78 36.75 36.19 -19.40%
  QoQ % -53.45% 72.31% -12.88% -36.19% 59.95% 1.55% -
  Horiz. % 72.42% 155.60% 90.30% 103.65% 162.42% 101.55% 100.00%
EY 3.81 1.78 3.06 2.67 1.70 2.72 2.76 24.05%
  QoQ % 114.04% -41.83% 14.61% 57.06% -37.50% -1.45% -
  Horiz. % 138.04% 64.49% 110.87% 96.74% 61.59% 98.55% 100.00%
DY 2.58 0.00 2.32 0.00 1.84 0.00 2.01 18.16%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 128.36% 0.00% 115.42% 0.00% 91.54% 0.00% 100.00%
P/NAPS 0.86 0.92 0.92 0.98 1.01 1.02 0.98 -8.36%
  QoQ % -6.52% 0.00% -6.12% -2.97% -0.98% 4.08% -
  Horiz. % 87.76% 93.88% 93.88% 100.00% 103.06% 104.08% 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.
 


 

436  284  495 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C7K 0.275+0.01 
 KHEESAN 0.485+0.005 
 IMPIANA 0.0250.00 
 ARMADA 0.475-0.02 
 HSI-H8F 0.25-0.015 
 TDM 0.275+0.03 
 FINTEC 0.0550.00 
 KNM 0.360.00 
 KNM-WB 0.075-0.01 
 MTRONIC-WA 0.010.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers