Highlights

[CHINWEL] QoQ Quarter Result on 2015-12-31 [#2]

Stock [CHINWEL]: CHIN WELL HOLDINGS BHD
Announcement Date 26-Feb-2016
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2016
Quarter 31-Dec-2015  [#2]
Profit Trend QoQ -     2.71%    YoY -     123.88%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 113,309 133,345 111,237 122,925 140,627 129,533 119,635 -3.55%
  QoQ % -15.03% 19.87% -9.51% -12.59% 8.56% 8.27% -
  Horiz. % 94.71% 111.46% 92.98% 102.75% 117.55% 108.27% 100.00%
PBT 15,206 17,992 13,541 21,441 21,827 14,354 14,486 3.28%
  QoQ % -15.48% 32.87% -36.85% -1.77% 52.06% -0.91% -
  Horiz. % 104.97% 124.20% 93.48% 148.01% 150.68% 99.09% 100.00%
Tax -2,343 -2,300 -2,716 -2,769 -3,647 -1,859 -2,442 -2.71%
  QoQ % -1.87% 15.32% 1.91% 24.07% -96.18% 23.87% -
  Horiz. % 95.95% 94.19% 111.22% 113.39% 149.34% 76.13% 100.00%
NP 12,863 15,692 10,825 18,672 18,180 12,495 12,044 4.47%
  QoQ % -18.03% 44.96% -42.03% 2.71% 45.50% 3.74% -
  Horiz. % 106.80% 130.29% 89.88% 155.03% 150.95% 103.74% 100.00%
NP to SH 12,863 15,692 10,825 18,672 18,180 12,495 10,950 11.30%
  QoQ % -18.03% 44.96% -42.03% 2.71% 45.50% 14.11% -
  Horiz. % 117.47% 143.31% 98.86% 170.52% 166.03% 114.11% 100.00%
Tax Rate 15.41 % 12.78 % 20.06 % 12.91 % 16.71 % 12.95 % 16.86 % -5.80%
  QoQ % 20.58% -36.29% 55.38% -22.74% 29.03% -23.19% -
  Horiz. % 91.40% 75.80% 118.98% 76.57% 99.11% 76.81% 100.00%
Total Cost 100,446 117,653 100,412 104,253 122,447 117,038 107,591 -4.47%
  QoQ % -14.63% 17.17% -3.68% -14.86% 4.62% 8.78% -
  Horiz. % 93.36% 109.35% 93.33% 96.90% 113.81% 108.78% 100.00%
Net Worth 503,725 494,086 476,779 494,523 485,243 425,034 402,982 15.99%
  QoQ % 1.95% 3.63% -3.59% 1.91% 14.17% 5.47% -
  Horiz. % 125.00% 122.61% 118.31% 122.72% 120.41% 105.47% 100.00%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - 13,475 - 11,988 - 10,880 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 123.84% 0.00% 110.18% 0.00% 100.00% -
Div Payout % - % 85.87 % - % 64.21 % - % 87.08 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 98.61% 0.00% 73.74% 0.00% 100.00% -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 503,725 494,086 476,779 494,523 485,243 425,034 402,982 15.99%
  QoQ % 1.95% 3.63% -3.59% 1.91% 14.17% 5.47% -
  Horiz. % 125.00% 122.61% 118.31% 122.72% 120.41% 105.47% 100.00%
NOSH 299,836 299,446 299,861 299,711 299,533 283,356 277,918 5.18%
  QoQ % 0.13% -0.14% 0.05% 0.06% 5.71% 1.96% -
  Horiz. % 107.89% 107.75% 107.90% 107.84% 107.78% 101.96% 100.00%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 11.35 % 11.77 % 9.73 % 15.19 % 12.93 % 9.65 % 10.07 % 8.28%
  QoQ % -3.57% 20.97% -35.94% 17.48% 33.99% -4.17% -
  Horiz. % 112.71% 116.88% 96.62% 150.84% 128.40% 95.83% 100.00%
ROE 2.55 % 3.18 % 2.27 % 3.78 % 3.75 % 2.94 % 2.72 % -4.20%
  QoQ % -19.81% 40.09% -39.95% 0.80% 27.55% 8.09% -
  Horiz. % 93.75% 116.91% 83.46% 138.97% 137.87% 108.09% 100.00%
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 37.79 44.53 37.10 41.01 46.95 45.71 43.05 -8.30%
  QoQ % -15.14% 20.03% -9.53% -12.65% 2.71% 6.18% -
  Horiz. % 87.78% 103.44% 86.18% 95.26% 109.06% 106.18% 100.00%
EPS 4.29 5.24 3.61 6.23 6.07 4.41 3.94 5.82%
  QoQ % -18.13% 45.15% -42.05% 2.64% 37.64% 11.93% -
  Horiz. % 108.88% 132.99% 91.62% 158.12% 154.06% 111.93% 100.00%
DPS 0.00 4.50 0.00 4.00 0.00 3.84 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 117.19% 0.00% 104.17% 0.00% 100.00% -
NAPS 1.6800 1.6500 1.5900 1.6500 1.6200 1.5000 1.4500 10.28%
  QoQ % 1.82% 3.77% -3.64% 1.85% 8.00% 3.45% -
  Horiz. % 115.86% 113.79% 109.66% 113.79% 111.72% 103.45% 100.00%
Adjusted Per Share Value based on latest NOSH - 299,533
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 37.83 44.52 37.14 41.04 46.95 43.24 39.94 -3.54%
  QoQ % -15.03% 19.87% -9.50% -12.59% 8.58% 8.26% -
  Horiz. % 94.72% 111.47% 92.99% 102.75% 117.55% 108.26% 100.00%
EPS 4.29 5.24 3.61 6.23 6.07 4.17 3.66 11.14%
  QoQ % -18.13% 45.15% -42.05% 2.64% 45.56% 13.93% -
  Horiz. % 117.21% 143.17% 98.63% 170.22% 165.85% 113.93% 100.00%
DPS 0.00 4.50 0.00 4.00 0.00 3.63 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 123.97% 0.00% 110.19% 0.00% 100.00% -
NAPS 1.6817 1.6495 1.5917 1.6510 1.6200 1.4190 1.3454 15.99%
  QoQ % 1.95% 3.63% -3.59% 1.91% 14.16% 5.47% -
  Horiz. % 125.00% 122.60% 118.31% 122.71% 120.41% 105.47% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 1.7600 1.4500 1.6800 2.1000 1.4000 1.5400 1.4700 -
P/RPS 4.66 3.26 4.53 5.12 2.98 3.37 3.41 23.08%
  QoQ % 42.94% -28.04% -11.52% 71.81% -11.57% -1.17% -
  Horiz. % 136.66% 95.60% 132.84% 150.15% 87.39% 98.83% 100.00%
P/EPS 41.03 27.67 46.54 33.71 23.07 34.92 37.31 6.52%
  QoQ % 48.28% -40.55% 38.06% 46.12% -33.93% -6.41% -
  Horiz. % 109.97% 74.16% 124.74% 90.35% 61.83% 93.59% 100.00%
EY 2.44 3.61 2.15 2.97 4.34 2.86 2.68 -6.05%
  QoQ % -32.41% 67.91% -27.61% -31.57% 51.75% 6.72% -
  Horiz. % 91.04% 134.70% 80.22% 110.82% 161.94% 106.72% 100.00%
DY 0.00 3.10 0.00 1.90 0.00 2.49 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 124.50% 0.00% 76.31% 0.00% 100.00% -
P/NAPS 1.05 0.88 1.06 1.27 0.86 1.03 1.01 2.62%
  QoQ % 19.32% -16.98% -16.54% 47.67% -16.50% 1.98% -
  Horiz. % 103.96% 87.13% 104.95% 125.74% 85.15% 101.98% 100.00%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 22/11/16 25/08/16 26/05/16 26/02/16 26/11/15 27/08/15 21/05/15 -
Price 1.5600 1.5100 1.6700 1.8100 1.6900 1.3900 1.6400 -
P/RPS 4.13 3.39 4.50 4.41 3.60 3.04 3.81 5.51%
  QoQ % 21.83% -24.67% 2.04% 22.50% 18.42% -20.21% -
  Horiz. % 108.40% 88.98% 118.11% 115.75% 94.49% 79.79% 100.00%
P/EPS 36.36 28.81 46.26 29.05 27.84 31.52 41.62 -8.59%
  QoQ % 26.21% -37.72% 59.24% 4.35% -11.68% -24.27% -
  Horiz. % 87.36% 69.22% 111.15% 69.80% 66.89% 75.73% 100.00%
EY 2.75 3.47 2.16 3.44 3.59 3.17 2.40 9.47%
  QoQ % -20.75% 60.65% -37.21% -4.18% 13.25% 32.08% -
  Horiz. % 114.58% 144.58% 90.00% 143.33% 149.58% 132.08% 100.00%
DY 0.00 2.98 0.00 2.21 0.00 2.76 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 107.97% 0.00% 80.07% 0.00% 100.00% -
P/NAPS 0.93 0.92 1.05 1.10 1.04 0.93 1.13 -12.15%
  QoQ % 1.09% -12.38% -4.55% 5.77% 11.83% -17.70% -
  Horiz. % 82.30% 81.42% 92.92% 97.35% 92.04% 82.30% 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.
 


 

405  370  472  733 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.905+0.095 
 IWCITY 1.02+0.115 
 PERDANA-PR 0.005-0.01 
 AT 0.045-0.005 
 VELESTO 0.38+0.015 
 SAPNRG 0.265+0.005 
 HSI-H8F 0.06-0.065 
 ARMADA 0.47+0.005 
 MYEG 1.17+0.07 
 NETX 0.02-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers