Highlights

[CHINWEL] YoY Quarter Result on 2016-09-30 [#1]

Stock [CHINWEL]: CHIN WELL HOLDINGS BHD
Announcement Date 22-Nov-2016
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2017
Quarter 30-Sep-2016  [#1]
Profit Trend QoQ -     -18.03%    YoY -     -29.25%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 155,465 176,336 137,939 113,309 140,627 127,517 106,325 6.53%
  YoY % -11.84% 27.84% 21.74% -19.43% 10.28% 19.93% -
  Horiz. % 146.22% 165.85% 129.73% 106.57% 132.26% 119.93% 100.00%
PBT 8,544 21,526 16,699 15,206 21,827 15,002 9,032 -0.92%
  YoY % -60.31% 28.91% 9.82% -30.33% 45.49% 66.10% -
  Horiz. % 94.60% 238.33% 184.89% 168.36% 241.66% 166.10% 100.00%
Tax -1,831 -3,594 -2,726 -2,343 -3,647 -1,502 -1,867 -0.32%
  YoY % 49.05% -31.84% -16.35% 35.76% -142.81% 19.55% -
  Horiz. % 98.07% 192.50% 146.01% 125.50% 195.34% 80.45% 100.00%
NP 6,713 17,932 13,973 12,863 18,180 13,500 7,165 -1.08%
  YoY % -62.56% 28.33% 8.63% -29.25% 34.67% 88.42% -
  Horiz. % 93.69% 250.27% 195.02% 179.53% 253.73% 188.42% 100.00%
NP to SH 6,713 17,932 13,973 12,863 18,180 8,950 6,221 1.28%
  YoY % -62.56% 28.33% 8.63% -29.25% 103.13% 43.87% -
  Horiz. % 107.91% 288.25% 224.61% 206.77% 292.24% 143.87% 100.00%
Tax Rate 21.43 % 16.70 % 16.32 % 15.41 % 16.71 % 10.01 % 20.67 % 0.60%
  YoY % 28.32% 2.33% 5.91% -7.78% 66.93% -51.57% -
  Horiz. % 103.68% 80.79% 78.96% 74.55% 80.84% 48.43% 100.00%
Total Cost 148,752 158,404 123,966 100,446 122,447 114,017 99,160 6.99%
  YoY % -6.09% 27.78% 23.42% -17.97% 7.39% 14.98% -
  Horiz. % 150.01% 159.75% 125.02% 101.30% 123.48% 114.98% 100.00%
Net Worth 578,470 549,514 533,117 503,725 485,243 384,740 357,434 8.35%
  YoY % 5.27% 3.08% 5.83% 3.81% 26.12% 7.64% -
  Horiz. % 161.84% 153.74% 149.15% 140.93% 135.76% 107.64% 100.00%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 578,470 549,514 533,117 503,725 485,243 384,740 357,434 8.35%
  YoY % 5.27% 3.08% 5.83% 3.81% 26.12% 7.64% -
  Horiz. % 161.84% 153.74% 149.15% 140.93% 135.76% 107.64% 100.00%
NOSH 293,640 293,858 299,504 299,836 299,533 272,865 272,850 1.23%
  YoY % -0.07% -1.89% -0.11% 0.10% 9.77% 0.01% -
  Horiz. % 107.62% 107.70% 109.77% 109.89% 109.78% 100.01% 100.00%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 4.32 % 10.17 % 10.13 % 11.35 % 12.93 % 10.59 % 6.74 % -7.14%
  YoY % -57.52% 0.39% -10.75% -12.22% 22.10% 57.12% -
  Horiz. % 64.09% 150.89% 150.30% 168.40% 191.84% 157.12% 100.00%
ROE 1.16 % 3.26 % 2.62 % 2.55 % 3.75 % 2.33 % 1.74 % -6.53%
  YoY % -64.42% 24.43% 2.75% -32.00% 60.94% 33.91% -
  Horiz. % 66.67% 187.36% 150.57% 146.55% 215.52% 133.91% 100.00%
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 52.94 60.01 46.06 37.79 46.95 46.73 38.97 5.24%
  YoY % -11.78% 30.29% 21.88% -19.51% 0.47% 19.91% -
  Horiz. % 135.85% 153.99% 118.19% 96.97% 120.48% 119.91% 100.00%
EPS 2.29 6.10 4.67 4.29 6.07 3.28 2.28 0.07%
  YoY % -62.46% 30.62% 8.86% -29.32% 85.06% 43.86% -
  Horiz. % 100.44% 267.54% 204.82% 188.16% 266.23% 143.86% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.9700 1.8700 1.7800 1.6800 1.6200 1.4100 1.3100 7.03%
  YoY % 5.35% 5.06% 5.95% 3.70% 14.89% 7.63% -
  Horiz. % 150.38% 142.75% 135.88% 128.24% 123.66% 107.63% 100.00%
Adjusted Per Share Value based on latest NOSH - 299,533
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 51.90 58.87 46.05 37.83 46.95 42.57 35.50 6.53%
  YoY % -11.84% 27.84% 21.73% -19.42% 10.29% 19.92% -
  Horiz. % 146.20% 165.83% 129.72% 106.56% 132.25% 119.92% 100.00%
EPS 2.24 5.99 4.66 4.29 6.07 2.99 2.08 1.24%
  YoY % -62.60% 28.54% 8.62% -29.32% 103.01% 43.75% -
  Horiz. % 107.69% 287.98% 224.04% 206.25% 291.83% 143.75% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 1.9312 1.8346 1.7798 1.6817 1.6200 1.2845 1.1933 8.35%
  YoY % 5.27% 3.08% 5.83% 3.81% 26.12% 7.64% -
  Horiz. % 161.84% 153.74% 149.15% 140.93% 135.76% 107.64% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 1.7800 1.9000 1.7600 1.7600 1.4000 1.6000 1.2500 -
P/RPS 3.36 3.17 3.82 4.66 2.98 3.42 3.21 0.76%
  YoY % 5.99% -17.02% -18.03% 56.38% -12.87% 6.54% -
  Horiz. % 104.67% 98.75% 119.00% 145.17% 92.83% 106.54% 100.00%
P/EPS 77.86 31.14 37.72 41.03 23.07 48.78 54.82 6.02%
  YoY % 150.03% -17.44% -8.07% 77.85% -52.71% -11.02% -
  Horiz. % 142.03% 56.80% 68.81% 74.84% 42.08% 88.98% 100.00%
EY 1.28 3.21 2.65 2.44 4.34 2.05 1.82 -5.69%
  YoY % -60.12% 21.13% 8.61% -43.78% 111.71% 12.64% -
  Horiz. % 70.33% 176.37% 145.60% 134.07% 238.46% 112.64% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.90 1.02 0.99 1.05 0.86 1.13 0.95 -0.90%
  YoY % -11.76% 3.03% -5.71% 22.09% -23.89% 18.95% -
  Horiz. % 94.74% 107.37% 104.21% 110.53% 90.53% 118.95% 100.00%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 27/11/19 27/11/18 23/11/17 22/11/16 26/11/15 20/11/14 21/11/13 -
Price 1.5400 1.8600 1.7500 1.5600 1.6900 1.6600 1.3000 -
P/RPS 2.91 3.10 3.80 4.13 3.60 3.55 3.34 -2.27%
  YoY % -6.13% -18.42% -7.99% 14.72% 1.41% 6.29% -
  Horiz. % 87.13% 92.81% 113.77% 123.65% 107.78% 106.29% 100.00%
P/EPS 67.36 30.48 37.51 36.36 27.84 50.61 57.02 2.82%
  YoY % 121.00% -18.74% 3.16% 30.60% -44.99% -11.24% -
  Horiz. % 118.13% 53.45% 65.78% 63.77% 48.82% 88.76% 100.00%
EY 1.48 3.28 2.67 2.75 3.59 1.98 1.75 -2.75%
  YoY % -54.88% 22.85% -2.91% -23.40% 81.31% 13.14% -
  Horiz. % 84.57% 187.43% 152.57% 157.14% 205.14% 113.14% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.78 0.99 0.98 0.93 1.04 1.18 0.99 -3.89%
  YoY % -21.21% 1.02% 5.38% -10.58% -11.86% 19.19% -
  Horiz. % 78.79% 100.00% 98.99% 93.94% 105.05% 119.19% 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.
 


 

258  269  500  1233 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TIGER 0.10+0.01 
 HSI-C7K 0.2750.00 
 MUDAJYA 0.425+0.005 
 RSAWIT 0.335+0.035 
 TDM 0.29+0.015 
 HSI-H8F 0.225-0.025 
 PUC 0.045+0.01 
 HUBLINE 0.050.00 
 SANICHI 0.075+0.015 
 MATANG 0.095+0.01 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. KRONO - Stock of the Year 2020 The Investment Journey with AlexChong
2. Share that will rise 500% in 2020 Herbert
3. NETX (0020) THE DISRUPTIVE TECH COMPANY FOR CHANGING TIMES LIKE NOW, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
4. Why should MCA interfere with Utar? - Koon Yew Yin Koon Yew Yin's Blog
5. How and Why Prepare for Recession 2020 How and Why Prepare for Recession 2020
6. We traded SCNWOLF and made RM15,000 profits in nine minutes. The Pelham Blue Fund
7. Cutting Your Losses Our Investment Journey
8. SAPURA ENERGY RECORDS JUMP IN Q3 REVENUE Oil and Gas Malaysia News
Partners & Brokers