Highlights

[CHINWEL] QoQ Quarter Result on 2018-09-30 [#1]

Stock [CHINWEL]: CHIN WELL HOLDINGS BHD
Announcement Date 27-Nov-2018
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2019
Quarter 30-Sep-2018  [#1]
Profit Trend QoQ -     -0.37%    YoY -     28.33%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 166,225 173,024 165,144 176,336 150,045 142,778 160,532 2.36%
  QoQ % -3.93% 4.77% -6.35% 17.52% 5.09% -11.06% -
  Horiz. % 103.55% 107.78% 102.87% 109.84% 93.47% 88.94% 100.00%
PBT 13,930 14,840 18,526 21,526 20,616 10,528 18,893 -18.43%
  QoQ % -6.13% -19.90% -13.94% 4.41% 95.82% -44.28% -
  Horiz. % 73.73% 78.55% 98.06% 113.94% 109.12% 55.72% 100.00%
Tax -2,274 -2,519 -2,858 -3,594 -2,618 -1,970 -3,538 -25.58%
  QoQ % 9.73% 11.86% 20.48% -37.28% -32.89% 44.32% -
  Horiz. % 64.27% 71.20% 80.78% 101.58% 74.00% 55.68% 100.00%
NP 11,656 12,321 15,668 17,932 17,998 8,558 15,355 -16.83%
  QoQ % -5.40% -21.36% -12.63% -0.37% 110.31% -44.27% -
  Horiz. % 75.91% 80.24% 102.04% 116.78% 117.21% 55.73% 100.00%
NP to SH 11,656 12,321 15,668 17,932 17,998 8,558 15,355 -16.83%
  QoQ % -5.40% -21.36% -12.63% -0.37% 110.31% -44.27% -
  Horiz. % 75.91% 80.24% 102.04% 116.78% 117.21% 55.73% 100.00%
Tax Rate 16.32 % 16.97 % 15.43 % 16.70 % 12.70 % 18.71 % 18.73 % -8.80%
  QoQ % -3.83% 9.98% -7.60% 31.50% -32.12% -0.11% -
  Horiz. % 87.13% 90.60% 82.38% 89.16% 67.81% 99.89% 100.00%
Total Cost 154,569 160,703 149,476 158,404 132,047 134,220 145,177 4.28%
  QoQ % -3.82% 7.51% -5.64% 19.96% -1.62% -7.55% -
  Horiz. % 106.47% 110.69% 102.96% 109.11% 90.96% 92.45% 100.00%
Net Worth 578,671 564,046 567,093 549,514 548,932 523,552 546,571 3.89%
  QoQ % 2.59% -0.54% 3.20% 0.11% 4.85% -4.21% -
  Horiz. % 105.87% 103.20% 103.75% 100.54% 100.43% 95.79% 100.00%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div 9,840 - 13,222 - 12,165 - 11,648 -10.66%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 84.48% 0.00% 113.51% 0.00% 104.44% 0.00% 100.00%
Div Payout % 84.42 % - % 84.39 % - % 67.59 % - % 75.86 % 7.41%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 111.28% 0.00% 111.24% 0.00% 89.10% 0.00% 100.00%
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 578,671 564,046 567,093 549,514 548,932 523,552 546,571 3.89%
  QoQ % 2.59% -0.54% 3.20% 0.11% 4.85% -4.21% -
  Horiz. % 105.87% 103.20% 103.75% 100.54% 100.43% 95.79% 100.00%
NOSH 293,742 293,774 293,831 293,858 296,720 297,473 298,673 -1.11%
  QoQ % -0.01% -0.02% -0.01% -0.96% -0.25% -0.40% -
  Horiz. % 98.35% 98.36% 98.38% 98.39% 99.35% 99.60% 100.00%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 7.01 % 7.12 % 9.49 % 10.17 % 12.00 % 5.99 % 9.57 % -18.79%
  QoQ % -1.54% -24.97% -6.69% -15.25% 100.33% -37.41% -
  Horiz. % 73.25% 74.40% 99.16% 106.27% 125.39% 62.59% 100.00%
ROE 2.01 % 2.18 % 2.76 % 3.26 % 3.28 % 1.63 % 2.81 % -20.07%
  QoQ % -7.80% -21.01% -15.34% -0.61% 101.23% -41.99% -
  Horiz. % 71.53% 77.58% 98.22% 116.01% 116.73% 58.01% 100.00%
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 56.59 58.90 56.20 60.01 50.57 48.00 53.75 3.50%
  QoQ % -3.92% 4.80% -6.35% 18.67% 5.35% -10.70% -
  Horiz. % 105.28% 109.58% 104.56% 111.65% 94.08% 89.30% 100.00%
EPS 3.97 4.19 5.33 6.10 6.07 2.88 5.14 -15.86%
  QoQ % -5.25% -21.39% -12.62% 0.49% 110.76% -43.97% -
  Horiz. % 77.24% 81.52% 103.70% 118.68% 118.09% 56.03% 100.00%
DPS 3.35 0.00 4.50 0.00 4.10 0.00 3.90 -9.66%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 85.90% 0.00% 115.38% 0.00% 105.13% 0.00% 100.00%
NAPS 1.9700 1.9200 1.9300 1.8700 1.8500 1.7600 1.8300 5.05%
  QoQ % 2.60% -0.52% 3.21% 1.08% 5.11% -3.83% -
  Horiz. % 107.65% 104.92% 105.46% 102.19% 101.09% 96.17% 100.00%
Adjusted Per Share Value based on latest NOSH - 299,533
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 55.49 57.76 55.13 58.87 50.09 47.67 53.59 2.36%
  QoQ % -3.93% 4.77% -6.35% 17.53% 5.08% -11.05% -
  Horiz. % 103.55% 107.78% 102.87% 109.85% 93.47% 88.95% 100.00%
EPS 3.89 4.11 5.23 5.99 6.01 2.86 5.13 -16.89%
  QoQ % -5.35% -21.41% -12.69% -0.33% 110.14% -44.25% -
  Horiz. % 75.83% 80.12% 101.95% 116.76% 117.15% 55.75% 100.00%
DPS 3.29 0.00 4.41 0.00 4.06 0.00 3.89 -10.59%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 84.58% 0.00% 113.37% 0.00% 104.37% 0.00% 100.00%
NAPS 1.9319 1.8831 1.8933 1.8346 1.8326 1.7479 1.8247 3.89%
  QoQ % 2.59% -0.54% 3.20% 0.11% 4.85% -4.21% -
  Horiz. % 105.87% 103.20% 103.76% 100.54% 100.43% 95.79% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 1.8000 1.7800 1.6200 1.9000 1.5400 1.6300 1.8300 -
P/RPS 3.18 3.02 2.88 3.17 3.05 3.40 3.40 -4.37%
  QoQ % 5.30% 4.86% -9.15% 3.93% -10.29% 0.00% -
  Horiz. % 93.53% 88.82% 84.71% 93.24% 89.71% 100.00% 100.00%
P/EPS 45.36 42.44 30.38 31.14 25.39 56.66 35.60 17.58%
  QoQ % 6.88% 39.70% -2.44% 22.65% -55.19% 59.16% -
  Horiz. % 127.42% 119.21% 85.34% 87.47% 71.32% 159.16% 100.00%
EY 2.20 2.36 3.29 3.21 3.94 1.76 2.81 -15.09%
  QoQ % -6.78% -28.27% 2.49% -18.53% 123.86% -37.37% -
  Horiz. % 78.29% 83.99% 117.08% 114.23% 140.21% 62.63% 100.00%
DY 1.86 0.00 2.78 0.00 2.66 0.00 2.13 -8.66%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 87.32% 0.00% 130.52% 0.00% 124.88% 0.00% 100.00%
P/NAPS 0.91 0.93 0.84 1.02 0.83 0.93 1.00 -6.11%
  QoQ % -2.15% 10.71% -17.65% 22.89% -10.75% -7.00% -
  Horiz. % 91.00% 93.00% 84.00% 102.00% 83.00% 93.00% 100.00%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/08/19 28/05/19 26/02/19 27/11/18 27/08/18 24/05/18 27/02/18 -
Price 1.7300 1.7800 1.7500 1.8600 1.5900 1.6200 1.6800 -
P/RPS 3.06 3.02 3.11 3.10 3.14 3.38 3.13 -1.50%
  QoQ % 1.32% -2.89% 0.32% -1.27% -7.10% 7.99% -
  Horiz. % 97.76% 96.49% 99.36% 99.04% 100.32% 107.99% 100.00%
P/EPS 43.60 42.44 32.82 30.48 26.21 56.31 32.68 21.25%
  QoQ % 2.73% 29.31% 7.68% 16.29% -53.45% 72.31% -
  Horiz. % 133.41% 129.87% 100.43% 93.27% 80.20% 172.31% 100.00%
EY 2.29 2.36 3.05 3.28 3.81 1.78 3.06 -17.62%
  QoQ % -2.97% -22.62% -7.01% -13.91% 114.04% -41.83% -
  Horiz. % 74.84% 77.12% 99.67% 107.19% 124.51% 58.17% 100.00%
DY 1.94 0.00 2.57 0.00 2.58 0.00 2.32 -11.27%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 83.62% 0.00% 110.78% 0.00% 111.21% 0.00% 100.00%
P/NAPS 0.88 0.93 0.91 0.99 0.86 0.92 0.92 -2.93%
  QoQ % -5.38% 2.20% -8.08% 15.12% -6.52% 0.00% -
  Horiz. % 95.65% 101.09% 98.91% 107.61% 93.48% 100.00% 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