Highlights

[CHINWEL] YoY Quarter Result on 2015-06-30 [#4]

Stock [CHINWEL]: CHIN WELL HOLDINGS BHD
Announcement Date 27-Aug-2015
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2015
Quarter 30-Jun-2015  [#4]
Profit Trend QoQ -     14.11%    YoY -     -19.24%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 150,045 141,096 133,345 129,533 128,387 121,044 118,370 4.03%
  YoY % 6.34% 5.81% 2.94% 0.89% 6.07% 2.26% -
  Horiz. % 126.76% 119.20% 112.65% 109.43% 108.46% 102.26% 100.00%
PBT 20,616 11,086 17,992 14,354 23,793 11,325 10,855 11.28%
  YoY % 85.96% -38.38% 25.34% -39.67% 110.09% 4.33% -
  Horiz. % 189.92% 102.13% 165.75% 132.23% 219.19% 104.33% 100.00%
Tax -2,618 -1,965 -2,300 -1,859 -3,722 -1,752 -1,485 9.91%
  YoY % -33.23% 14.57% -23.72% 50.05% -112.44% -17.98% -
  Horiz. % 176.30% 132.32% 154.88% 125.19% 250.64% 117.98% 100.00%
NP 17,998 9,121 15,692 12,495 20,071 9,573 9,370 11.49%
  YoY % 97.32% -41.87% 25.59% -37.75% 109.66% 2.17% -
  Horiz. % 192.08% 97.34% 167.47% 133.35% 214.20% 102.17% 100.00%
NP to SH 17,998 9,121 15,692 12,495 15,471 7,909 8,431 13.47%
  YoY % 97.32% -41.87% 25.59% -19.24% 95.61% -6.19% -
  Horiz. % 213.47% 108.18% 186.12% 148.20% 183.50% 93.81% 100.00%
Tax Rate 12.70 % 17.73 % 12.78 % 12.95 % 15.64 % 15.47 % 13.68 % -1.23%
  YoY % -28.37% 38.73% -1.31% -17.20% 1.10% 13.08% -
  Horiz. % 92.84% 129.61% 93.42% 94.66% 114.33% 113.08% 100.00%
Total Cost 132,047 131,975 117,653 117,038 108,316 111,471 109,000 3.25%
  YoY % 0.05% 12.17% 0.53% 8.05% -2.83% 2.27% -
  Horiz. % 121.14% 121.08% 107.94% 107.37% 99.37% 102.27% 100.00%
Net Worth 548,932 533,168 494,086 425,034 272,423 354,437 341,059 8.25%
  YoY % 2.96% 7.91% 16.25% 56.02% -23.14% 3.92% -
  Horiz. % 160.95% 156.33% 144.87% 124.62% 79.88% 103.92% 100.00%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div 12,165 9,884 13,475 10,880 7,709 5,452 4,092 19.90%
  YoY % 23.08% -26.65% 23.84% 41.13% 41.39% 33.23% -
  Horiz. % 297.25% 241.52% 329.25% 265.86% 188.37% 133.23% 100.00%
Div Payout % 67.59 % 108.37 % 85.87 % 87.08 % 49.83 % 68.95 % 48.54 % 5.67%
  YoY % -37.63% 26.20% -1.39% 74.75% -27.73% 42.05% -
  Horiz. % 139.25% 223.26% 176.91% 179.40% 102.66% 142.05% 100.00%
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 548,932 533,168 494,086 425,034 272,423 354,437 341,059 8.25%
  YoY % 2.96% 7.91% 16.25% 56.02% -23.14% 3.92% -
  Horiz. % 160.95% 156.33% 144.87% 124.62% 79.88% 103.92% 100.00%
NOSH 296,720 299,533 299,446 283,356 272,423 272,644 272,847 1.41%
  YoY % -0.94% 0.03% 5.68% 4.01% -0.08% -0.07% -
  Horiz. % 108.75% 109.78% 109.75% 103.85% 99.84% 99.93% 100.00%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 12.00 % 6.46 % 11.77 % 9.65 % 15.63 % 7.91 % 7.92 % 7.17%
  YoY % 85.76% -45.11% 21.97% -38.26% 97.60% -0.13% -
  Horiz. % 151.52% 81.57% 148.61% 121.84% 197.35% 99.87% 100.00%
ROE 3.28 % 1.71 % 3.18 % 2.94 % 5.68 % 2.23 % 2.47 % 4.84%
  YoY % 91.81% -46.23% 8.16% -48.24% 154.71% -9.72% -
  Horiz. % 132.79% 69.23% 128.74% 119.03% 229.96% 90.28% 100.00%
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 50.57 47.11 44.53 45.71 47.13 44.40 43.38 2.59%
  YoY % 7.34% 5.79% -2.58% -3.01% 6.15% 2.35% -
  Horiz. % 116.57% 108.60% 102.65% 105.37% 108.64% 102.35% 100.00%
EPS 6.07 3.05 5.24 4.41 5.68 2.90 3.09 11.90%
  YoY % 99.02% -41.79% 18.82% -22.36% 95.86% -6.15% -
  Horiz. % 196.44% 98.71% 169.58% 142.72% 183.82% 93.85% 100.00%
DPS 4.10 3.30 4.50 3.84 2.83 2.00 1.50 18.24%
  YoY % 24.24% -26.67% 17.19% 35.69% 41.50% 33.33% -
  Horiz. % 273.33% 220.00% 300.00% 256.00% 188.67% 133.33% 100.00%
NAPS 1.8500 1.7800 1.6500 1.5000 1.0000 1.3000 1.2500 6.75%
  YoY % 3.93% 7.88% 10.00% 50.00% -23.08% 4.00% -
  Horiz. % 148.00% 142.40% 132.00% 120.00% 80.00% 104.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 299,533
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 50.09 47.11 44.52 43.24 42.86 40.41 39.52 4.03%
  YoY % 6.33% 5.82% 2.96% 0.89% 6.06% 2.25% -
  Horiz. % 126.75% 119.21% 112.65% 109.41% 108.45% 102.25% 100.00%
EPS 6.01 3.05 5.24 4.17 5.17 2.64 2.81 13.50%
  YoY % 97.05% -41.79% 25.66% -19.34% 95.83% -6.05% -
  Horiz. % 213.88% 108.54% 186.48% 148.40% 183.99% 93.95% 100.00%
DPS 4.06 3.30 4.50 3.63 2.57 1.82 1.37 19.84%
  YoY % 23.03% -26.67% 23.97% 41.25% 41.21% 32.85% -
  Horiz. % 296.35% 240.88% 328.47% 264.96% 187.59% 132.85% 100.00%
NAPS 1.8326 1.7800 1.6495 1.4190 0.9095 1.1833 1.1386 8.25%
  YoY % 2.96% 7.91% 16.24% 56.02% -23.14% 3.93% -
  Horiz. % 160.95% 156.33% 144.87% 124.63% 79.88% 103.93% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 1.5400 1.7900 1.4500 1.5400 1.3400 1.0700 1.3500 -
P/RPS 3.05 3.80 3.26 3.37 2.84 2.41 3.11 -0.32%
  YoY % -19.74% 16.56% -3.26% 18.66% 17.84% -22.51% -
  Horiz. % 98.07% 122.19% 104.82% 108.36% 91.32% 77.49% 100.00%
P/EPS 25.39 58.78 27.67 34.92 23.60 36.89 43.69 -8.65%
  YoY % -56.81% 112.43% -20.76% 47.97% -36.03% -15.56% -
  Horiz. % 58.11% 134.54% 63.33% 79.93% 54.02% 84.44% 100.00%
EY 3.94 1.70 3.61 2.86 4.24 2.71 2.29 9.46%
  YoY % 131.76% -52.91% 26.22% -32.55% 56.46% 18.34% -
  Horiz. % 172.05% 74.24% 157.64% 124.89% 185.15% 118.34% 100.00%
DY 2.66 1.84 3.10 2.49 2.11 1.87 1.11 15.67%
  YoY % 44.57% -40.65% 24.50% 18.01% 12.83% 68.47% -
  Horiz. % 239.64% 165.77% 279.28% 224.32% 190.09% 168.47% 100.00%
P/NAPS 0.83 1.01 0.88 1.03 1.34 0.82 1.08 -4.29%
  YoY % -17.82% 14.77% -14.56% -23.13% 63.41% -24.07% -
  Horiz. % 76.85% 93.52% 81.48% 95.37% 124.07% 75.93% 100.00%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 27/08/18 29/08/17 25/08/16 27/08/15 21/08/14 22/08/13 28/08/12 -
Price 1.5900 1.7900 1.5100 1.3900 1.5500 1.2400 1.2500 -
P/RPS 3.14 3.80 3.39 3.04 3.29 2.79 2.88 1.45%
  YoY % -17.37% 12.09% 11.51% -7.60% 17.92% -3.13% -
  Horiz. % 109.03% 131.94% 117.71% 105.56% 114.24% 96.87% 100.00%
P/EPS 26.21 58.78 28.81 31.52 27.29 42.75 40.45 -6.97%
  YoY % -55.41% 104.03% -8.60% 15.50% -36.16% 5.69% -
  Horiz. % 64.80% 145.32% 71.22% 77.92% 67.47% 105.69% 100.00%
EY 3.81 1.70 3.47 3.17 3.66 2.34 2.47 7.49%
  YoY % 124.12% -51.01% 9.46% -13.39% 56.41% -5.26% -
  Horiz. % 154.25% 68.83% 140.49% 128.34% 148.18% 94.74% 100.00%
DY 2.58 1.84 2.98 2.76 1.83 1.61 1.20 13.60%
  YoY % 40.22% -38.26% 7.97% 50.82% 13.66% 34.17% -
  Horiz. % 215.00% 153.33% 248.33% 230.00% 152.50% 134.17% 100.00%
P/NAPS 0.86 1.01 0.92 0.93 1.55 0.95 1.00 -2.48%
  YoY % -14.85% 9.78% -1.08% -40.00% 63.16% -5.00% -
  Horiz. % 86.00% 101.00% 92.00% 93.00% 155.00% 95.00% 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.
 


 

131  132  410  1592 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.050.00 
 HSI-C7K 0.25-0.005 
 SLVEST 0.89+0.025 
 WCEHB 0.32+0.015 
 FPGROUP 0.68-0.005 
 HSI-H8F 0.24-0.005 
 MEDIAC 0.22+0.005 
 GFM-WC 0.080.00 
 KNM-WB 0.04-0.005 
 HSI-C7F 0.065-0.01 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers