Highlights

[CHINWEL] YoY Quarter Result on 2016-03-31 [#3]

Stock [CHINWEL]: CHIN WELL HOLDINGS BHD
Announcement Date 26-May-2016
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2016
Quarter 31-Mar-2016  [#3]
Profit Trend QoQ -     -42.03%    YoY -     -1.14%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 173,024 142,778 140,605 111,237 119,635 130,763 114,969 7.05%
  YoY % 21.18% 1.55% 26.40% -7.02% -8.51% 13.74% -
  Horiz. % 150.50% 124.19% 122.30% 96.75% 104.06% 113.74% 100.00%
PBT 14,840 10,528 17,305 13,541 14,486 11,304 7,691 11.57%
  YoY % 40.96% -39.16% 27.80% -6.52% 28.15% 46.98% -
  Horiz. % 192.95% 136.89% 225.00% 176.06% 188.35% 146.98% 100.00%
Tax -2,519 -1,970 -2,634 -2,716 -2,442 -2,393 -1,571 8.18%
  YoY % -27.87% 25.21% 3.02% -11.22% -2.05% -52.32% -
  Horiz. % 160.34% 125.40% 167.66% 172.88% 155.44% 152.32% 100.00%
NP 12,321 8,558 14,671 10,825 12,044 8,911 6,120 12.36%
  YoY % 43.97% -41.67% 35.53% -10.12% 35.16% 45.60% -
  Horiz. % 201.32% 139.84% 239.72% 176.88% 196.80% 145.60% 100.00%
NP to SH 12,321 8,558 14,671 10,825 10,950 7,124 4,745 17.23%
  YoY % 43.97% -41.67% 35.53% -1.14% 53.71% 50.14% -
  Horiz. % 259.66% 180.36% 309.19% 228.13% 230.77% 150.14% 100.00%
Tax Rate 16.97 % 18.71 % 15.22 % 20.06 % 16.86 % 21.17 % 20.43 % -3.04%
  YoY % -9.30% 22.93% -24.13% 18.98% -20.36% 3.62% -
  Horiz. % 83.06% 91.58% 74.50% 98.19% 82.53% 103.62% 100.00%
Total Cost 160,703 134,220 125,934 100,412 107,591 121,852 108,849 6.71%
  YoY % 19.73% 6.58% 25.42% -6.67% -11.70% 11.95% -
  Horiz. % 147.64% 123.31% 115.70% 92.25% 98.84% 111.95% 100.00%
Net Worth 564,046 523,552 530,173 476,779 402,982 365,753 349,057 8.32%
  YoY % 7.73% -1.25% 11.20% 18.31% 10.18% 4.78% -
  Horiz. % 161.59% 149.99% 151.89% 136.59% 115.45% 104.78% 100.00%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 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
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 564,046 523,552 530,173 476,779 402,982 365,753 349,057 8.32%
  YoY % 7.73% -1.25% 11.20% 18.31% 10.18% 4.78% -
  Horiz. % 161.59% 149.99% 151.89% 136.59% 115.45% 104.78% 100.00%
NOSH 293,774 297,473 299,533 299,861 277,918 272,950 272,701 1.25%
  YoY % -1.24% -0.69% -0.11% 7.90% 1.82% 0.09% -
  Horiz. % 107.73% 109.08% 109.84% 109.96% 101.91% 100.09% 100.00%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin 7.12 % 5.99 % 10.43 % 9.73 % 10.07 % 6.81 % 5.32 % 4.97%
  YoY % 18.86% -42.57% 7.19% -3.38% 47.87% 28.01% -
  Horiz. % 133.83% 112.59% 196.05% 182.89% 189.29% 128.01% 100.00%
ROE 2.18 % 1.63 % 2.77 % 2.27 % 2.72 % 1.95 % 1.36 % 8.18%
  YoY % 33.74% -41.16% 22.03% -16.54% 39.49% 43.38% -
  Horiz. % 160.29% 119.85% 203.68% 166.91% 200.00% 143.38% 100.00%
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 58.90 48.00 46.94 37.10 43.05 47.91 42.16 5.73%
  YoY % 22.71% 2.26% 26.52% -13.82% -10.14% 13.64% -
  Horiz. % 139.71% 113.85% 111.34% 88.00% 102.11% 113.64% 100.00%
EPS 4.19 2.88 4.90 3.61 3.94 2.61 1.74 15.77%
  YoY % 45.49% -41.22% 35.73% -8.38% 50.96% 50.00% -
  Horiz. % 240.80% 165.52% 281.61% 207.47% 226.44% 150.00% 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 1.9200 1.7600 1.7700 1.5900 1.4500 1.3400 1.2800 6.99%
  YoY % 9.09% -0.56% 11.32% 9.66% 8.21% 4.69% -
  Horiz. % 150.00% 137.50% 138.28% 124.22% 113.28% 104.69% 100.00%
Adjusted Per Share Value based on latest NOSH - 299,533
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 57.76 47.67 46.94 37.14 39.94 43.66 38.38 7.05%
  YoY % 21.17% 1.56% 26.39% -7.01% -8.52% 13.76% -
  Horiz. % 150.50% 124.21% 122.30% 96.77% 104.06% 113.76% 100.00%
EPS 4.11 2.86 4.90 3.61 3.66 2.38 1.58 17.26%
  YoY % 43.71% -41.63% 35.73% -1.37% 53.78% 50.63% -
  Horiz. % 260.13% 181.01% 310.13% 228.48% 231.65% 150.63% 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 1.8831 1.7479 1.7700 1.5917 1.3454 1.2211 1.1653 8.32%
  YoY % 7.73% -1.25% 11.20% 18.31% 10.18% 4.79% -
  Horiz. % 161.60% 150.00% 151.89% 136.59% 115.46% 104.79% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 1.7800 1.6300 1.7900 1.6800 1.4700 1.4500 1.1300 -
P/RPS 3.02 3.40 3.81 4.53 3.41 3.03 2.68 2.01%
  YoY % -11.18% -10.76% -15.89% 32.84% 12.54% 13.06% -
  Horiz. % 112.69% 126.87% 142.16% 169.03% 127.24% 113.06% 100.00%
P/EPS 42.44 56.66 36.55 46.54 37.31 55.56 64.94 -6.84%
  YoY % -25.10% 55.02% -21.47% 24.74% -32.85% -14.44% -
  Horiz. % 65.35% 87.25% 56.28% 71.67% 57.45% 85.56% 100.00%
EY 2.36 1.76 2.74 2.15 2.68 1.80 1.54 7.37%
  YoY % 34.09% -35.77% 27.44% -19.78% 48.89% 16.88% -
  Horiz. % 153.25% 114.29% 177.92% 139.61% 174.03% 116.88% 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 0.93 0.93 1.01 1.06 1.01 1.08 0.88 0.92%
  YoY % 0.00% -7.92% -4.72% 4.95% -6.48% 22.73% -
  Horiz. % 105.68% 105.68% 114.77% 120.45% 114.77% 122.73% 100.00%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 28/05/19 24/05/18 25/05/17 26/05/16 21/05/15 22/05/14 30/05/13 -
Price 1.7800 1.6200 1.8000 1.6700 1.6400 1.4600 1.0500 -
P/RPS 3.02 3.38 3.83 4.50 3.81 3.05 2.49 3.27%
  YoY % -10.65% -11.75% -14.89% 18.11% 24.92% 22.49% -
  Horiz. % 121.29% 135.74% 153.82% 180.72% 153.01% 122.49% 100.00%
P/EPS 42.44 56.31 36.75 46.26 41.62 55.94 60.34 -5.69%
  YoY % -24.63% 53.22% -20.56% 11.15% -25.60% -7.29% -
  Horiz. % 70.33% 93.32% 60.90% 76.67% 68.98% 92.71% 100.00%
EY 2.36 1.78 2.72 2.16 2.40 1.79 1.66 6.04%
  YoY % 32.58% -34.56% 25.93% -10.00% 34.08% 7.83% -
  Horiz. % 142.17% 107.23% 163.86% 130.12% 144.58% 107.83% 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 0.93 0.92 1.02 1.05 1.13 1.09 0.82 2.12%
  YoY % 1.09% -9.80% -2.86% -7.08% 3.67% 32.93% -
  Horiz. % 113.41% 112.20% 124.39% 128.05% 137.80% 132.93% 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