Highlights

[CHINWEL] YoY Quarter Result on 2017-06-30 [#4]

Stock [CHINWEL]: CHIN WELL HOLDINGS BHD
Announcement Date 29-Aug-2017
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2017
Quarter 30-Jun-2017  [#4]
Profit Trend QoQ -     -37.83%    YoY -     -41.87%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/15 CAGR
Revenue 166,225 150,045 141,096 133,345 129,533 128,387 121,044 5.43%
  YoY % 10.78% 6.34% 5.81% 2.94% 0.89% 6.07% -
  Horiz. % 137.33% 123.96% 116.57% 110.16% 107.01% 106.07% 100.00%
PBT 13,930 20,616 11,086 17,992 14,354 23,793 11,325 3.51%
  YoY % -32.43% 85.96% -38.38% 25.34% -39.67% 110.09% -
  Horiz. % 123.00% 182.04% 97.89% 158.87% 126.75% 210.09% 100.00%
Tax -2,274 -2,618 -1,965 -2,300 -1,859 -3,722 -1,752 4.44%
  YoY % 13.14% -33.23% 14.57% -23.72% 50.05% -112.44% -
  Horiz. % 129.79% 149.43% 112.16% 131.28% 106.11% 212.44% 100.00%
NP 11,656 17,998 9,121 15,692 12,495 20,071 9,573 3.33%
  YoY % -35.24% 97.32% -41.87% 25.59% -37.75% 109.66% -
  Horiz. % 121.76% 188.01% 95.28% 163.92% 130.52% 209.66% 100.00%
NP to SH 11,656 17,998 9,121 15,692 12,495 15,471 7,909 6.67%
  YoY % -35.24% 97.32% -41.87% 25.59% -19.24% 95.61% -
  Horiz. % 147.38% 227.56% 115.32% 198.41% 157.98% 195.61% 100.00%
Tax Rate 16.32 % 12.70 % 17.73 % 12.78 % 12.95 % 15.64 % 15.47 % 0.90%
  YoY % 28.50% -28.37% 38.73% -1.31% -17.20% 1.10% -
  Horiz. % 105.49% 82.09% 114.61% 82.61% 83.71% 101.10% 100.00%
Total Cost 154,569 132,047 131,975 117,653 117,038 108,316 111,471 5.60%
  YoY % 17.06% 0.05% 12.17% 0.53% 8.05% -2.83% -
  Horiz. % 138.66% 118.46% 118.39% 105.55% 104.99% 97.17% 100.00%
Net Worth 578,671 548,932 533,168 494,086 425,034 272,423 354,437 8.51%
  YoY % 5.42% 2.96% 7.91% 16.25% 56.02% -23.14% -
  Horiz. % 163.26% 154.87% 150.43% 139.40% 119.92% 76.86% 100.00%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div 9,840 12,165 9,884 13,475 10,880 7,709 5,452 10.33%
  YoY % -19.11% 23.08% -26.65% 23.84% 41.13% 41.39% -
  Horiz. % 180.46% 223.10% 181.27% 247.12% 199.54% 141.39% 100.00%
Div Payout % 84.42 % 67.59 % 108.37 % 85.87 % 87.08 % 49.83 % 68.95 % 3.43%
  YoY % 24.90% -37.63% 26.20% -1.39% 74.75% -27.73% -
  Horiz. % 122.44% 98.03% 157.17% 124.54% 126.29% 72.27% 100.00%
Equity
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 578,671 548,932 533,168 494,086 425,034 272,423 354,437 8.51%
  YoY % 5.42% 2.96% 7.91% 16.25% 56.02% -23.14% -
  Horiz. % 163.26% 154.87% 150.43% 139.40% 119.92% 76.86% 100.00%
NOSH 293,742 296,720 299,533 299,446 283,356 272,423 272,644 1.25%
  YoY % -1.00% -0.94% 0.03% 5.68% 4.01% -0.08% -
  Horiz. % 107.74% 108.83% 109.86% 109.83% 103.93% 99.92% 100.00%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin 7.01 % 12.00 % 6.46 % 11.77 % 9.65 % 15.63 % 7.91 % -1.99%
  YoY % -41.58% 85.76% -45.11% 21.97% -38.26% 97.60% -
  Horiz. % 88.62% 151.71% 81.67% 148.80% 122.00% 197.60% 100.00%
ROE 2.01 % 3.28 % 1.71 % 3.18 % 2.94 % 5.68 % 2.23 % -1.72%
  YoY % -38.72% 91.81% -46.23% 8.16% -48.24% 154.71% -
  Horiz. % 90.13% 147.09% 76.68% 142.60% 131.84% 254.71% 100.00%
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 56.59 50.57 47.11 44.53 45.71 47.13 44.40 4.12%
  YoY % 11.90% 7.34% 5.79% -2.58% -3.01% 6.15% -
  Horiz. % 127.45% 113.90% 106.10% 100.29% 102.95% 106.15% 100.00%
EPS 3.97 6.07 3.05 5.24 4.41 5.68 2.90 5.37%
  YoY % -34.60% 99.02% -41.79% 18.82% -22.36% 95.86% -
  Horiz. % 136.90% 209.31% 105.17% 180.69% 152.07% 195.86% 100.00%
DPS 3.35 4.10 3.30 4.50 3.84 2.83 2.00 8.97%
  YoY % -18.29% 24.24% -26.67% 17.19% 35.69% 41.50% -
  Horiz. % 167.50% 205.00% 165.00% 225.00% 192.00% 141.50% 100.00%
NAPS 1.9700 1.8500 1.7800 1.6500 1.5000 1.0000 1.3000 7.17%
  YoY % 6.49% 3.93% 7.88% 10.00% 50.00% -23.08% -
  Horiz. % 151.54% 142.31% 136.92% 126.92% 115.38% 76.92% 100.00%
Adjusted Per Share Value based on latest NOSH - 299,533
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 55.49 50.09 47.11 44.52 43.24 42.86 40.41 5.43%
  YoY % 10.78% 6.33% 5.82% 2.96% 0.89% 6.06% -
  Horiz. % 137.32% 123.95% 116.58% 110.17% 107.00% 106.06% 100.00%
EPS 3.89 6.01 3.05 5.24 4.17 5.17 2.64 6.67%
  YoY % -35.27% 97.05% -41.79% 25.66% -19.34% 95.83% -
  Horiz. % 147.35% 227.65% 115.53% 198.48% 157.95% 195.83% 100.00%
DPS 3.29 4.06 3.30 4.50 3.63 2.57 1.82 10.37%
  YoY % -18.97% 23.03% -26.67% 23.97% 41.25% 41.21% -
  Horiz. % 180.77% 223.08% 181.32% 247.25% 199.45% 141.21% 100.00%
NAPS 1.9319 1.8326 1.7800 1.6495 1.4190 0.9095 1.1833 8.51%
  YoY % 5.42% 2.96% 7.91% 16.24% 56.02% -23.14% -
  Horiz. % 163.26% 154.87% 150.43% 139.40% 119.92% 76.86% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 1.8000 1.5400 1.7900 1.4500 1.5400 1.3400 1.0700 -
P/RPS 3.18 3.05 3.80 3.26 3.37 2.84 2.41 4.73%
  YoY % 4.26% -19.74% 16.56% -3.26% 18.66% 17.84% -
  Horiz. % 131.95% 126.56% 157.68% 135.27% 139.83% 117.84% 100.00%
P/EPS 45.36 25.39 58.78 27.67 34.92 23.60 36.89 3.50%
  YoY % 78.65% -56.81% 112.43% -20.76% 47.97% -36.03% -
  Horiz. % 122.96% 68.83% 159.34% 75.01% 94.66% 63.97% 100.00%
EY 2.20 3.94 1.70 3.61 2.86 4.24 2.71 -3.41%
  YoY % -44.16% 131.76% -52.91% 26.22% -32.55% 56.46% -
  Horiz. % 81.18% 145.39% 62.73% 133.21% 105.54% 156.46% 100.00%
DY 1.86 2.66 1.84 3.10 2.49 2.11 1.87 -0.09%
  YoY % -30.08% 44.57% -40.65% 24.50% 18.01% 12.83% -
  Horiz. % 99.47% 142.25% 98.40% 165.78% 133.16% 112.83% 100.00%
P/NAPS 0.91 0.83 1.01 0.88 1.03 1.34 0.82 1.75%
  YoY % 9.64% -17.82% 14.77% -14.56% -23.13% 63.41% -
  Horiz. % 110.98% 101.22% 123.17% 107.32% 125.61% 163.41% 100.00%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/08/19 27/08/18 29/08/17 25/08/16 27/08/15 21/08/14 22/08/13 -
Price 1.7300 1.5900 1.7900 1.5100 1.3900 1.5500 1.2400 -
P/RPS 3.06 3.14 3.80 3.39 3.04 3.29 2.79 1.55%
  YoY % -2.55% -17.37% 12.09% 11.51% -7.60% 17.92% -
  Horiz. % 109.68% 112.54% 136.20% 121.51% 108.96% 117.92% 100.00%
P/EPS 43.60 26.21 58.78 28.81 31.52 27.29 42.75 0.33%
  YoY % 66.35% -55.41% 104.03% -8.60% 15.50% -36.16% -
  Horiz. % 101.99% 61.31% 137.50% 67.39% 73.73% 63.84% 100.00%
EY 2.29 3.81 1.70 3.47 3.17 3.66 2.34 -0.36%
  YoY % -39.90% 124.12% -51.01% 9.46% -13.39% 56.41% -
  Horiz. % 97.86% 162.82% 72.65% 148.29% 135.47% 156.41% 100.00%
DY 1.94 2.58 1.84 2.98 2.76 1.83 1.61 3.15%
  YoY % -24.81% 40.22% -38.26% 7.97% 50.82% 13.66% -
  Horiz. % 120.50% 160.25% 114.29% 185.09% 171.43% 113.66% 100.00%
P/NAPS 0.88 0.86 1.01 0.92 0.93 1.55 0.95 -1.27%
  YoY % 2.33% -14.85% 9.78% -1.08% -40.00% 63.16% -
  Horiz. % 92.63% 90.53% 106.32% 96.84% 97.89% 163.16% 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.
 


 

152  112  403  1596 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DBE 0.035+0.005 
 DYNACIA 0.09+0.005 
 DYNACIA-PA 0.05+0.005 
 HSI-H8F 0.065-0.06 
 XDL 0.110.00 
 SAPNRG 0.27+0.01 
 ARMADA 0.48+0.015 
 AT 0.050.00 
 EKOVEST 0.825+0.015 
 HSI-C7J 0.12+0.035 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers