Highlights

[CHINWEL] QoQ Quarter Result on 2017-12-31 [#2]

Stock [CHINWEL]: CHIN WELL HOLDINGS BHD
Announcement Date 27-Feb-2018
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2018
Quarter 31-Dec-2017  [#2]
Profit Trend QoQ -     9.89%    YoY -     6.61%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 176,336 150,045 142,778 160,532 137,939 141,096 140,605 16.28%
  QoQ % 17.52% 5.09% -11.06% 16.38% -2.24% 0.35% -
  Horiz. % 125.41% 106.71% 101.55% 114.17% 98.10% 100.35% 100.00%
PBT 21,526 20,616 10,528 18,893 16,699 11,086 17,305 15.65%
  QoQ % 4.41% 95.82% -44.28% 13.14% 50.63% -35.94% -
  Horiz. % 124.39% 119.13% 60.84% 109.18% 96.50% 64.06% 100.00%
Tax -3,594 -2,618 -1,970 -3,538 -2,726 -1,965 -2,634 23.00%
  QoQ % -37.28% -32.89% 44.32% -29.79% -38.73% 25.40% -
  Horiz. % 136.45% 99.39% 74.79% 134.32% 103.49% 74.60% 100.00%
NP 17,932 17,998 8,558 15,355 13,973 9,121 14,671 14.30%
  QoQ % -0.37% 110.31% -44.27% 9.89% 53.20% -37.83% -
  Horiz. % 122.23% 122.68% 58.33% 104.66% 95.24% 62.17% 100.00%
NP to SH 17,932 17,998 8,558 15,355 13,973 9,121 14,671 14.30%
  QoQ % -0.37% 110.31% -44.27% 9.89% 53.20% -37.83% -
  Horiz. % 122.23% 122.68% 58.33% 104.66% 95.24% 62.17% 100.00%
Tax Rate 16.70 % 12.70 % 18.71 % 18.73 % 16.32 % 17.73 % 15.22 % 6.38%
  QoQ % 31.50% -32.12% -0.11% 14.77% -7.95% 16.49% -
  Horiz. % 109.72% 83.44% 122.93% 123.06% 107.23% 116.49% 100.00%
Total Cost 158,404 132,047 134,220 145,177 123,966 131,975 125,934 16.51%
  QoQ % 19.96% -1.62% -7.55% 17.11% -6.07% 4.80% -
  Horiz. % 125.78% 104.85% 106.58% 115.28% 98.44% 104.80% 100.00%
Net Worth 549,514 548,932 523,552 546,571 533,117 533,168 530,173 2.42%
  QoQ % 0.11% 4.85% -4.21% 2.52% -0.01% 0.56% -
  Horiz. % 103.65% 103.54% 98.75% 103.09% 100.56% 100.56% 100.00%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - 12,165 - 11,648 - 9,884 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 123.08% 0.00% 117.84% 0.00% 100.00% -
Div Payout % - % 67.59 % - % 75.86 % - % 108.37 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 62.37% 0.00% 70.00% 0.00% 100.00% -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 549,514 548,932 523,552 546,571 533,117 533,168 530,173 2.42%
  QoQ % 0.11% 4.85% -4.21% 2.52% -0.01% 0.56% -
  Horiz. % 103.65% 103.54% 98.75% 103.09% 100.56% 100.56% 100.00%
NOSH 293,858 296,720 297,473 298,673 299,504 299,533 299,533 -1.27%
  QoQ % -0.96% -0.25% -0.40% -0.28% -0.01% 0.00% -
  Horiz. % 98.11% 99.06% 99.31% 99.71% 99.99% 100.00% 100.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 10.17 % 12.00 % 5.99 % 9.57 % 10.13 % 6.46 % 10.43 % -1.67%
  QoQ % -15.25% 100.33% -37.41% -5.53% 56.81% -38.06% -
  Horiz. % 97.51% 115.05% 57.43% 91.75% 97.12% 61.94% 100.00%
ROE 3.26 % 3.28 % 1.63 % 2.81 % 2.62 % 1.71 % 2.77 % 11.46%
  QoQ % -0.61% 101.23% -41.99% 7.25% 53.22% -38.27% -
  Horiz. % 117.69% 118.41% 58.84% 101.44% 94.58% 61.73% 100.00%
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 60.01 50.57 48.00 53.75 46.06 47.11 46.94 17.78%
  QoQ % 18.67% 5.35% -10.70% 16.70% -2.23% 0.36% -
  Horiz. % 127.84% 107.73% 102.26% 114.51% 98.13% 100.36% 100.00%
EPS 6.10 6.07 2.88 5.14 4.67 3.05 4.90 15.71%
  QoQ % 0.49% 110.76% -43.97% 10.06% 53.11% -37.76% -
  Horiz. % 124.49% 123.88% 58.78% 104.90% 95.31% 62.24% 100.00%
DPS 0.00 4.10 0.00 3.90 0.00 3.30 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 124.24% 0.00% 118.18% 0.00% 100.00% -
NAPS 1.8700 1.8500 1.7600 1.8300 1.7800 1.7800 1.7700 3.73%
  QoQ % 1.08% 5.11% -3.83% 2.81% 0.00% 0.56% -
  Horiz. % 105.65% 104.52% 99.44% 103.39% 100.56% 100.56% 100.00%
Adjusted Per Share Value based on latest NOSH - 299,533
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 58.87 50.09 47.67 53.59 46.05 47.11 46.94 16.28%
  QoQ % 17.53% 5.08% -11.05% 16.37% -2.25% 0.36% -
  Horiz. % 125.42% 106.71% 101.56% 114.17% 98.10% 100.36% 100.00%
EPS 5.99 6.01 2.86 5.13 4.66 3.05 4.90 14.31%
  QoQ % -0.33% 110.14% -44.25% 10.09% 52.79% -37.76% -
  Horiz. % 122.24% 122.65% 58.37% 104.69% 95.10% 62.24% 100.00%
DPS 0.00 4.06 0.00 3.89 0.00 3.30 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 123.03% 0.00% 117.88% 0.00% 100.00% -
NAPS 1.8346 1.8326 1.7479 1.8247 1.7798 1.7800 1.7700 2.42%
  QoQ % 0.11% 4.85% -4.21% 2.52% -0.01% 0.56% -
  Horiz. % 103.65% 103.54% 98.75% 103.09% 100.55% 100.56% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 1.9000 1.5400 1.6300 1.8300 1.7600 1.7900 1.7900 -
P/RPS 3.17 3.05 3.40 3.40 3.82 3.80 3.81 -11.53%
  QoQ % 3.93% -10.29% 0.00% -10.99% 0.53% -0.26% -
  Horiz. % 83.20% 80.05% 89.24% 89.24% 100.26% 99.74% 100.00%
P/EPS 31.14 25.39 56.66 35.60 37.72 58.78 36.55 -10.12%
  QoQ % 22.65% -55.19% 59.16% -5.62% -35.83% 60.82% -
  Horiz. % 85.20% 69.47% 155.02% 97.40% 103.20% 160.82% 100.00%
EY 3.21 3.94 1.76 2.81 2.65 1.70 2.74 11.12%
  QoQ % -18.53% 123.86% -37.37% 6.04% 55.88% -37.96% -
  Horiz. % 117.15% 143.80% 64.23% 102.55% 96.72% 62.04% 100.00%
DY 0.00 2.66 0.00 2.13 0.00 1.84 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 144.57% 0.00% 115.76% 0.00% 100.00% -
P/NAPS 1.02 0.83 0.93 1.00 0.99 1.01 1.01 0.66%
  QoQ % 22.89% -10.75% -7.00% 1.01% -1.98% 0.00% -
  Horiz. % 100.99% 82.18% 92.08% 99.01% 98.02% 100.00% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 27/11/18 27/08/18 24/05/18 27/02/18 23/11/17 29/08/17 25/05/17 -
Price 1.8600 1.5900 1.6200 1.6800 1.7500 1.7900 1.8000 -
P/RPS 3.10 3.14 3.38 3.13 3.80 3.80 3.83 -13.14%
  QoQ % -1.27% -7.10% 7.99% -17.63% 0.00% -0.78% -
  Horiz. % 80.94% 81.98% 88.25% 81.72% 99.22% 99.22% 100.00%
P/EPS 30.48 26.21 56.31 32.68 37.51 58.78 36.75 -11.71%
  QoQ % 16.29% -53.45% 72.31% -12.88% -36.19% 59.95% -
  Horiz. % 82.94% 71.32% 153.22% 88.93% 102.07% 159.95% 100.00%
EY 3.28 3.81 1.78 3.06 2.67 1.70 2.72 13.28%
  QoQ % -13.91% 114.04% -41.83% 14.61% 57.06% -37.50% -
  Horiz. % 120.59% 140.07% 65.44% 112.50% 98.16% 62.50% 100.00%
DY 0.00 2.58 0.00 2.32 0.00 1.84 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 140.22% 0.00% 126.09% 0.00% 100.00% -
P/NAPS 0.99 0.86 0.92 0.92 0.98 1.01 1.02 -1.97%
  QoQ % 15.12% -6.52% 0.00% -6.12% -2.97% -0.98% -
  Horiz. % 97.06% 84.31% 90.20% 90.20% 96.08% 99.02% 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.
 


 

240  224  497  1304 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PERDANA-PR 0.01-0.01 
 HSI-C7K 0.265+0.01 
 HSI-H8F 0.22-0.025 
 WCEHB 0.325+0.02 
 AT 0.050.00 
 TDM 0.32+0.01 
 DGB 0.1450.00 
 KNM-WB 0.04-0.005 
 FGV 1.47+0.05 
 TIGER 0.10-0.01 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers