[CHINWEL] QoQ Annualized Quarter Result on 30-Jun-2015 [#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- 8.18%
YoY- 13.64%
Quarter Report
Latest QR
Upcoming QR
CHINWEL's Result
CHINWEL's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 499,718 527,104 562,508 502,420 497,182 506,504 510,068 -1.35%
PBT 75,745 86,536 87,308 57,147 57,057 56,614 60,008 16.77%
Tax -12,176 -12,832 -14,588 -7,694 -7,780 -6,786 -6,008 60.07%
NP 63,569 73,704 72,720 49,453 49,277 49,828 54,000 11.47%
-
NP to SH 63,569 73,704 72,720 40,735 37,653 34,580 35,800 46.58%
-
Tax Rate 16.07% 14.83% 16.71% 13.46% 13.64% 11.99% 10.01% -
Total Cost 436,149 453,400 489,788 452,967 447,905 456,676 456,068 -2.93%
-
Net Worth 476,171 494,356 485,243 425,219 403,031 398,160 384,740 15.25%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div 15,972 23,968 - 16,555 7,412 10,908 - -
Div Payout % 25.13% 32.52% - 40.64% 19.69% 31.55% - -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 476,171 494,356 485,243 425,219 403,031 398,160 384,740 15.25%
NOSH 299,478 299,609 299,533 283,479 277,952 272,712 272,865 6.39%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 12.72% 13.98% 12.93% 9.84% 9.91% 9.84% 10.59% -
ROE 13.35% 14.91% 14.99% 9.58% 9.34% 8.68% 9.30% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 166.86 175.93 187.80 177.23 178.87 185.73 186.93 -7.28%
EPS 21.23 24.60 24.28 14.37 13.55 12.68 13.12 37.78%
DPS 5.33 8.00 0.00 5.84 2.67 4.00 0.00 -
NAPS 1.59 1.65 1.62 1.50 1.45 1.46 1.41 8.33%
Adjusted Per Share Value based on latest NOSH - 283,356
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 166.83 175.98 187.80 167.73 165.99 169.10 170.29 -1.35%
EPS 21.22 24.61 24.28 13.60 12.57 11.54 11.95 46.58%
DPS 5.33 8.00 0.00 5.53 2.47 3.64 0.00 -
NAPS 1.5897 1.6504 1.62 1.4196 1.3455 1.3293 1.2845 15.25%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 1.68 2.10 1.40 1.54 1.47 1.43 1.60 -
P/RPS 1.01 1.19 0.75 0.87 0.82 0.77 0.86 11.30%
P/EPS 7.91 8.54 5.77 10.72 10.85 11.28 12.20 -25.06%
EY 12.63 11.71 17.34 9.33 9.22 8.87 8.20 33.33%
DY 3.17 3.81 0.00 3.79 1.81 2.80 0.00 -
P/NAPS 1.06 1.27 0.86 1.03 1.01 0.98 1.13 -4.16%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 26/05/16 26/02/16 26/11/15 27/08/15 21/05/15 26/02/15 20/11/14 -
Price 1.67 1.81 1.69 1.39 1.64 1.50 1.66 -
P/RPS 1.00 1.03 0.90 0.78 0.92 0.81 0.89 8.07%
P/EPS 7.87 7.36 6.96 9.67 12.11 11.83 12.65 -27.10%
EY 12.71 13.59 14.37 10.34 8.26 8.45 7.90 37.26%
DY 3.19 4.42 0.00 4.20 1.63 2.67 0.00 -
P/NAPS 1.05 1.10 1.04 0.93 1.13 1.03 1.18 -7.47%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment