Highlights

[CHINWEL] YoY Quarter Result on 2016-12-31 [#2]

Stock [CHINWEL]: CHIN WELL HOLDINGS BHD
Announcement Date 27-Feb-2017
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2017
Quarter 31-Dec-2016  [#2]
Profit Trend QoQ -     11.97%    YoY -     -22.86%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 165,144 160,532 126,278 122,925 125,735 119,866 110,969 6.85%
  YoY % 2.87% 27.13% 2.73% -2.23% 4.90% 8.02% -
  Horiz. % 148.82% 144.66% 113.80% 110.77% 113.31% 108.02% 100.00%
PBT 18,526 18,893 18,521 21,441 13,305 10,468 7,130 17.24%
  YoY % -1.94% 2.01% -13.62% 61.15% 27.10% 46.82% -
  Horiz. % 259.83% 264.98% 259.76% 300.72% 186.61% 146.82% 100.00%
Tax -2,858 -3,538 -4,118 -2,769 -1,891 -1,980 -1,175 15.96%
  YoY % 19.22% 14.08% -48.72% -46.43% 4.49% -68.51% -
  Horiz. % 243.23% 301.11% 350.47% 235.66% 160.94% 168.51% 100.00%
NP 15,668 15,355 14,403 18,672 11,414 8,488 5,955 17.49%
  YoY % 2.04% 6.61% -22.86% 63.59% 34.47% 42.54% -
  Horiz. % 263.11% 257.85% 241.86% 313.55% 191.67% 142.54% 100.00%
NP to SH 15,668 15,355 14,403 18,672 8,340 7,030 5,290 19.83%
  YoY % 2.04% 6.61% -22.86% 123.88% 18.63% 32.89% -
  Horiz. % 296.18% 290.26% 272.27% 352.97% 157.66% 132.89% 100.00%
Tax Rate 15.43 % 18.73 % 22.23 % 12.91 % 14.21 % 18.91 % 16.48 % -1.09%
  YoY % -17.62% -15.74% 72.19% -9.15% -24.85% 14.75% -
  Horiz. % 93.63% 113.65% 134.89% 78.34% 86.23% 114.75% 100.00%
Total Cost 149,476 145,177 111,875 104,253 114,321 111,378 105,014 6.06%
  YoY % 2.96% 29.77% 7.31% -8.81% 2.64% 6.06% -
  Horiz. % 142.34% 138.25% 106.53% 99.28% 108.86% 106.06% 100.00%
Net Worth 567,093 546,571 530,173 494,523 397,921 365,124 343,577 8.71%
  YoY % 3.75% 3.09% 7.21% 24.28% 8.98% 6.27% -
  Horiz. % 165.06% 159.08% 154.31% 143.93% 115.82% 106.27% 100.00%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div 13,222 11,648 10,483 11,988 5,450 5,449 2,726 30.08%
  YoY % 13.51% 11.11% -12.55% 119.93% 0.03% 99.85% -
  Horiz. % 484.90% 427.18% 384.47% 439.65% 199.90% 199.85% 100.00%
Div Payout % 84.39 % 75.86 % 72.79 % 64.21 % 65.36 % 77.52 % 51.55 % 8.56%
  YoY % 11.24% 4.22% 13.36% -1.76% -15.69% 50.38% -
  Horiz. % 163.71% 147.16% 141.20% 124.56% 126.79% 150.38% 100.00%
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 567,093 546,571 530,173 494,523 397,921 365,124 343,577 8.71%
  YoY % 3.75% 3.09% 7.21% 24.28% 8.98% 6.27% -
  Horiz. % 165.06% 159.08% 154.31% 143.93% 115.82% 106.27% 100.00%
NOSH 293,831 298,673 299,533 299,711 272,549 272,480 272,680 1.25%
  YoY % -1.62% -0.29% -0.06% 9.97% 0.03% -0.07% -
  Horiz. % 107.76% 109.53% 109.85% 109.91% 99.95% 99.93% 100.00%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 9.49 % 9.57 % 11.41 % 15.19 % 9.08 % 7.08 % 5.37 % 9.95%
  YoY % -0.84% -16.13% -24.88% 67.29% 28.25% 31.84% -
  Horiz. % 176.72% 178.21% 212.48% 282.87% 169.09% 131.84% 100.00%
ROE 2.76 % 2.81 % 2.72 % 3.78 % 2.10 % 1.93 % 1.54 % 10.21%
  YoY % -1.78% 3.31% -28.04% 80.00% 8.81% 25.32% -
  Horiz. % 179.22% 182.47% 176.62% 245.45% 136.36% 125.32% 100.00%
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 56.20 53.75 42.16 41.01 46.13 43.99 40.70 5.52%
  YoY % 4.56% 27.49% 2.80% -11.10% 4.86% 8.08% -
  Horiz. % 138.08% 132.06% 103.59% 100.76% 113.34% 108.08% 100.00%
EPS 5.33 5.14 4.81 6.23 3.06 2.58 1.94 18.34%
  YoY % 3.70% 6.86% -22.79% 103.59% 18.60% 32.99% -
  Horiz. % 274.74% 264.95% 247.94% 321.13% 157.73% 132.99% 100.00%
DPS 4.50 3.90 3.50 4.00 2.00 2.00 1.00 28.48%
  YoY % 15.38% 11.43% -12.50% 100.00% 0.00% 100.00% -
  Horiz. % 450.00% 390.00% 350.00% 400.00% 200.00% 200.00% 100.00%
NAPS 1.9300 1.8300 1.7700 1.6500 1.4600 1.3400 1.2600 7.36%
  YoY % 5.46% 3.39% 7.27% 13.01% 8.96% 6.35% -
  Horiz. % 153.17% 145.24% 140.48% 130.95% 115.87% 106.35% 100.00%
Adjusted Per Share Value based on latest NOSH - 299,533
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 55.13 53.59 42.16 41.04 41.98 40.02 37.05 6.84%
  YoY % 2.87% 27.11% 2.73% -2.24% 4.90% 8.02% -
  Horiz. % 148.80% 144.64% 113.79% 110.77% 113.31% 108.02% 100.00%
EPS 5.23 5.13 4.81 6.23 2.78 2.35 1.77 19.78%
  YoY % 1.95% 6.65% -22.79% 124.10% 18.30% 32.77% -
  Horiz. % 295.48% 289.83% 271.75% 351.98% 157.06% 132.77% 100.00%
DPS 4.41 3.89 3.50 4.00 1.82 1.82 0.91 30.07%
  YoY % 13.37% 11.14% -12.50% 119.78% 0.00% 100.00% -
  Horiz. % 484.62% 427.47% 384.62% 439.56% 200.00% 200.00% 100.00%
NAPS 1.8933 1.8247 1.7700 1.6510 1.3285 1.2190 1.1470 8.71%
  YoY % 3.76% 3.09% 7.21% 24.28% 8.98% 6.28% -
  Horiz. % 165.07% 159.08% 154.32% 143.94% 115.82% 106.28% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 1.6200 1.8300 1.5400 2.1000 1.4300 1.4000 1.2300 -
P/RPS 2.88 3.40 3.65 5.12 3.10 3.18 3.02 -0.79%
  YoY % -15.29% -6.85% -28.71% 65.16% -2.52% 5.30% -
  Horiz. % 95.36% 112.58% 120.86% 169.54% 102.65% 105.30% 100.00%
P/EPS 30.38 35.60 32.03 33.71 46.73 54.26 63.40 -11.53%
  YoY % -14.66% 11.15% -4.98% -27.86% -13.88% -14.42% -
  Horiz. % 47.92% 56.15% 50.52% 53.17% 73.71% 85.58% 100.00%
EY 3.29 2.81 3.12 2.97 2.14 1.84 1.58 13.00%
  YoY % 17.08% -9.94% 5.05% 38.79% 16.30% 16.46% -
  Horiz. % 208.23% 177.85% 197.47% 187.97% 135.44% 116.46% 100.00%
DY 2.78 2.13 2.27 1.90 1.40 1.43 0.81 22.81%
  YoY % 30.52% -6.17% 19.47% 35.71% -2.10% 76.54% -
  Horiz. % 343.21% 262.96% 280.25% 234.57% 172.84% 176.54% 100.00%
P/NAPS 0.84 1.00 0.87 1.27 0.98 1.04 0.98 -2.54%
  YoY % -16.00% 14.94% -31.50% 29.59% -5.77% 6.12% -
  Horiz. % 85.71% 102.04% 88.78% 129.59% 100.00% 106.12% 100.00%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 26/02/19 27/02/18 27/02/17 26/02/16 26/02/15 20/02/14 21/02/13 -
Price 1.7500 1.6800 1.7400 1.8100 1.5000 1.4600 1.1500 -
P/RPS 3.11 3.13 4.13 4.41 3.25 3.32 2.83 1.58%
  YoY % -0.64% -24.21% -6.35% 35.69% -2.11% 17.31% -
  Horiz. % 109.89% 110.60% 145.94% 155.83% 114.84% 117.31% 100.00%
P/EPS 32.82 32.68 36.19 29.05 49.02 56.59 59.28 -9.38%
  YoY % 0.43% -9.70% 24.58% -40.74% -13.38% -4.54% -
  Horiz. % 55.36% 55.13% 61.05% 49.00% 82.69% 95.46% 100.00%
EY 3.05 3.06 2.76 3.44 2.04 1.77 1.69 10.34%
  YoY % -0.33% 10.87% -19.77% 68.63% 15.25% 4.73% -
  Horiz. % 180.47% 181.07% 163.31% 203.55% 120.71% 104.73% 100.00%
DY 2.57 2.32 2.01 2.21 1.33 1.37 0.87 19.78%
  YoY % 10.78% 15.42% -9.05% 66.17% -2.92% 57.47% -
  Horiz. % 295.40% 266.67% 231.03% 254.02% 152.87% 157.47% 100.00%
P/NAPS 0.91 0.92 0.98 1.10 1.03 1.09 0.91 -
  YoY % -1.09% -6.12% -10.91% 6.80% -5.50% 19.78% -
  Horiz. % 100.00% 101.10% 107.69% 120.88% 113.19% 119.78% 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