[CHINWEL] QoQ Annualized Quarter Result on 30-Sep-2017 [#1]

Stock

[CHINWEL] CHIN WELL HOLDINGS BHD

Announcement Date

23-Nov-2017

Admission Sponsor

Sponsor

Financial Year

30-Jun-2018

Quarter

30-Sep-2017 [#1]

Profit Trend

QoQ- 9.9%

YoY- 8.63%

Quarter Report

CHIN WELL ANNOUNCEMENT Q1 2018-final.pdf

Latest QR

Upcoming QR

CHINWEL's Result

CHINWEL's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Annualized Quarter Result
Revenue	591,294	588,332	596,942	551,756	521,288	506,922	479,174	15.09%
YoY %	0.50%	-1.44%	8.19%	5.84%	2.83%	5.79%	-	-
Horiz. %	123.40%	122.78%	124.58%	115.15%	108.79%	105.79%	100.00%	-
PBT	66,736	61,493	71,184	66,796	62,118	68,042	67,454	-0.71%
YoY %	8.53%	-13.61%	6.57%	7.53%	-8.71%	0.87%	-	-
Horiz. %	98.94%	91.16%	105.53%	99.02%	92.09%	100.87%	100.00%	-
Tax	-10,852	-10,978	-12,528	-10,904	-11,259	-12,392	-13,320	-12.80%
YoY %	1.15%	12.37%	-14.89%	3.15%	9.14%	6.97%	-	-
Horiz. %	81.47%	82.42%	94.05%	81.86%	84.53%	93.03%	100.00%	-
NP	55,884	50,514	58,656	55,892	50,859	55,650	54,134	2.14%
YoY %	10.63%	-13.88%	4.95%	9.90%	-8.61%	2.80%	-	-
Horiz. %	103.23%	93.31%	108.35%	103.25%	93.95%	102.80%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	55,884	50,514	58,656	55,892	50,859	55,650	54,134	2.14%
YoY %	10.63%	-13.88%	4.95%	9.90%	-8.61%	2.80%	-	-
Horiz. %	103.23%	93.31%	108.35%	103.25%	93.95%	102.80%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	16.26%	17.85%	17.60%	16.32%	18.13%	18.21%	19.75%	-
YoY %	-8.91%	1.42%	7.84%	-9.98%	-0.44%	-7.80%	-	-
Horiz. %	82.33%	90.38%	89.11%	82.63%	91.80%	92.20%	100.00%	-
Total Cost	535,410	537,817	538,286	495,864	470,429	451,272	425,040	16.68%
YoY %	-0.45%	-0.09%	8.56%	5.41%	4.25%	6.17%	-	-
Horiz. %	125.97%	126.53%	126.64%	116.66%	110.68%	106.17%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	548,932	523,552	546,571	533,117	533,168	530,173	530,173	2.35%
YoY %	4.85%	-4.21%	2.52%	-0.01%	0.56%	0.00%	-	-
Horiz. %	103.54%	98.75%	103.09%	100.56%	100.56%	100.00%	100.00%	-

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Dividend
Div	23,737	15,468	23,296	-	20,368	13,978	20,967	8.64%
YoY %	53.46%	-33.60%	0.00%	-	45.71%	-33.33%	-	-
Horiz. %	113.21%	73.77%	111.11%	-	97.14%	66.67%	100.00%	-
Div Payout %	42.48%	30.62%	39.72%	-	40.05%	25.12%	38.73%	-
YoY %	38.73%	-22.91%	0.00%	-	59.43%	-35.14%	-	-
Horiz. %	109.68%	79.06%	102.56%	-	103.41%	64.86%	100.00%	-

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Equity
Net Worth	548,932	523,552	546,571	533,117	533,168	530,173	530,173	2.35%
YoY %	4.85%	-4.21%	2.52%	-0.01%	0.56%	0.00%	-	-
Horiz. %	103.54%	98.75%	103.09%	100.56%	100.56%	100.00%	100.00%	-
NOSH	299,533	299,533	299,533	299,533	299,533	299,533	299,533	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Ratio Analysis
NP Margin	9.45%	8.59%	9.83%	10.13%	9.76%	10.98%	11.30%	-
YoY %	10.01%	-12.61%	-2.96%	3.79%	-11.11%	-2.83%	-	-
Horiz. %	83.63%	76.02%	86.99%	89.65%	86.37%	97.17%	100.00%	-
ROE	10.18%	9.65%	10.73%	10.48%	9.54%	10.50%	10.21%	-
YoY %	5.49%	-10.07%	2.39%	9.85%	-9.14%	2.84%	-	-
Horiz. %	99.71%	94.52%	105.09%	102.64%	93.44%	102.84%	100.00%	-

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Per Share
RPS	199.28	197.78	199.86	184.22	174.03	169.24	159.97	15.82%
YoY %	0.76%	-1.04%	8.49%	5.86%	2.83%	5.79%	-	-
Horiz. %	124.57%	123.64%	124.94%	115.16%	108.79%	105.79%	100.00%	-
EPS	18.83	16.99	19.64	18.68	16.98	18.57	18.08	2.75%
YoY %	10.83%	-13.49%	5.14%	10.01%	-8.56%	2.71%	-	-
Horiz. %	104.15%	93.97%	108.63%	103.32%	93.92%	102.71%	100.00%	-
DPS	8.00	5.20	7.80	0.00	6.80	4.67	7.00	9.33%
YoY %	53.85%	-33.33%	0.00%	0.00%	45.61%	-33.29%	-	-
Horiz. %	114.29%	74.29%	111.43%	0.00%	97.14%	66.71%	100.00%	-
NAPS	1.85	1.76	1.83	1.78	1.78	1.77	1.77	2.99%
YoY %	5.11%	-3.83%	2.81%	0.00%	0.56%	0.00%	-	-
Horiz. %	104.52%	99.44%	103.39%	100.56%	100.56%	100.00%	100.00%	-

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Adjusted Per Share Value based on latest NOSH - 299,533
RPS	206.15	205.11	208.12	192.36	181.74	176.73	167.06	15.09%
YoY %	0.51%	-1.45%	8.19%	5.84%	2.83%	5.79%	-	-
Horiz. %	123.40%	122.78%	124.58%	115.14%	108.79%	105.79%	100.00%	-
EPS	19.48	17.61	20.45	19.49	17.73	19.40	18.87	2.14%
YoY %	10.62%	-13.89%	4.93%	9.93%	-8.61%	2.81%	-	-
Horiz. %	103.23%	93.32%	108.37%	103.29%	93.96%	102.81%	100.00%	-
DPS	8.28	5.39	8.12	0.00	7.10	4.87	7.31	8.68%
YoY %	53.62%	-33.62%	0.00%	0.00%	45.79%	-33.38%	-	-
Horiz. %	113.27%	73.73%	111.08%	0.00%	97.13%	66.62%	100.00%	-
NAPS	1.9138	1.8253	1.9055	1.8586	1.8588	1.8484	1.8484	2.35%
YoY %	4.85%	-4.21%	2.52%	-0.01%	0.56%	0.00%	-	-
Horiz. %	103.54%	98.75%	103.09%	100.55%	100.56%	100.00%	100.00%	-

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/18	30/03/18	29/12/17	29/09/17	30/06/17	31/03/17	30/12/16	-
Price	1.54	1.63	1.83	1.76	1.79	1.79	1.54	-
P/RPS	0.77	0.82	0.92	0.96	1.03	1.06	0.96	-13.70%
YoY %	-6.10%	-10.87%	-4.17%	-6.80%	-2.83%	10.42%	-	-
Horiz. %	80.21%	85.42%	95.83%	100.00%	107.29%	110.42%	100.00%	-
P/EPS	8.18	9.60	9.32	9.43	10.54	9.63	8.52	-2.68%
YoY %	-14.79%	3.00%	-1.17%	-10.53%	9.45%	13.03%	-	-
Horiz. %	96.01%	112.68%	109.39%	110.68%	123.71%	113.03%	100.00%	-
EY	12.23	10.42	10.73	10.60	9.49	10.38	11.74	2.77%
YoY %	17.37%	-2.89%	1.23%	11.70%	-8.57%	-11.58%	-	-
Horiz. %	104.17%	88.76%	91.40%	90.29%	80.83%	88.42%	100.00%	-
DY	5.19	3.19	4.26	0.00	3.80	2.61	4.55	9.19%
YoY %	62.70%	-25.12%	0.00%	0.00%	45.59%	-42.64%	-	-
Horiz. %	114.07%	70.11%	93.63%	0.00%	83.52%	57.36%	100.00%	-
P/NAPS	0.83	0.93	1.00	0.99	1.01	1.01	0.87	-3.09%
YoY %	-10.75%	-7.00%	1.01%	-1.98%	0.00%	16.09%	-	-
Horiz. %	95.40%	106.90%	114.94%	113.79%	116.09%	116.09%	100.00%	-

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Price Multiplier on Announcement Date
Date	27/08/18	24/05/18	27/02/18	23/11/17	29/08/17	25/05/17	27/02/17	-
Price	1.59	1.62	1.68	1.75	1.79	1.80	1.74	-
P/RPS	0.80	0.82	0.84	0.95	1.03	1.06	1.09	-18.68%
YoY %	-2.44%	-2.38%	-11.58%	-7.77%	-2.83%	-2.75%	-	-
Horiz. %	73.39%	75.23%	77.06%	87.16%	94.50%	97.25%	100.00%	-
P/EPS	8.44	9.54	8.55	9.38	10.54	9.69	9.63	-8.43%
YoY %	-11.53%	11.58%	-8.85%	-11.01%	8.77%	0.62%	-	-
Horiz. %	87.64%	99.07%	88.79%	97.40%	109.45%	100.62%	100.00%	-
EY	11.85	10.48	11.69	10.66	9.49	10.32	10.39	9.18%
YoY %	13.07%	-10.35%	9.66%	12.33%	-8.04%	-0.67%	-	-
Horiz. %	114.05%	100.87%	112.51%	102.60%	91.34%	99.33%	100.00%	-
DY	5.03	3.21	4.64	0.00	3.80	2.59	4.02	16.16%
YoY %	56.70%	-30.82%	0.00%	0.00%	46.72%	-35.57%	-	-
Horiz. %	125.12%	79.85%	115.42%	0.00%	94.53%	64.43%	100.00%	-
P/NAPS	0.86	0.92	0.92	0.98	1.01	1.02	0.98	-8.36%
YoY %	-6.52%	0.00%	-6.12%	-2.97%	-0.98%	4.08%	-	-
Horiz. %	87.76%	93.88%	93.88%	100.00%	103.06%	104.08%	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 ⃤ & 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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos