[CHINWEL] QoQ Annualized Quarter Result on 31-Dec-2014 [#2]

Stock
[CHINWEL] CHIN WELL HOLDINGS BHD
Announcement Date
26-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Dec-2014 [#2]
Profit Trend
QoQ- -3.41%
YoY- 30.48%
Quarter Report
Latest QR
Upcoming QR
CHINWEL's Result
CHINWEL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 562,508 502,420 497,182 506,504 510,068 485,341 475,938 11.77%
PBT 87,308 57,147 57,057 56,614 60,008 54,597 41,072 65.24%
Tax -14,588 -7,694 -7,780 -6,786 -6,008 -9,962 -8,320 45.35%
NP 72,720 49,453 49,277 49,828 54,000 44,635 32,752 70.11%
-
NP to SH 72,720 40,735 37,653 34,580 35,800 35,846 27,166 92.67%
-
Tax Rate 16.71% 13.46% 13.64% 11.99% 10.01% 18.25% 20.26% -
Total Cost 489,788 452,967 447,905 456,676 456,068 440,706 443,186 6.88%
-
Net Worth 485,243 425,219 403,031 398,160 384,740 378,956 365,006 20.88%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - 16,555 7,412 10,908 - 13,168 72 -
Div Payout % - 40.64% 19.69% 31.55% - 36.74% 0.27% -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 485,243 425,219 403,031 398,160 384,740 378,956 365,006 20.88%
NOSH 299,533 283,479 277,952 272,712 272,865 272,630 272,393 6.53%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 12.93% 9.84% 9.91% 9.84% 10.59% 9.20% 6.88% -
ROE 14.99% 9.58% 9.34% 8.68% 9.30% 9.46% 7.44% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 187.80 177.23 178.87 185.73 186.93 178.02 174.72 4.92%
EPS 24.28 14.37 13.55 12.68 13.12 13.15 9.97 80.91%
DPS 0.00 5.84 2.67 4.00 0.00 4.83 0.03 -
NAPS 1.62 1.50 1.45 1.46 1.41 1.39 1.34 13.47%
Adjusted Per Share Value based on latest NOSH - 272,549
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 196.11 175.16 173.34 176.59 177.83 169.21 165.93 11.77%
EPS 25.35 14.20 13.13 12.06 12.48 12.50 9.47 92.67%
DPS 0.00 5.77 2.58 3.80 0.00 4.59 0.03 -
NAPS 1.6917 1.4825 1.4051 1.3881 1.3413 1.3212 1.2725 20.88%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 1.40 1.54 1.47 1.43 1.60 1.34 1.45 -
P/RPS 0.75 0.87 0.82 0.77 0.86 0.75 0.83 -6.52%
P/EPS 5.77 10.72 10.85 11.28 12.20 10.19 14.54 -45.96%
EY 17.34 9.33 9.22 8.87 8.20 9.81 6.88 85.09%
DY 0.00 3.79 1.81 2.80 0.00 3.60 0.02 -
P/NAPS 0.86 1.03 1.01 0.98 1.13 0.96 1.08 -14.07%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 26/11/15 27/08/15 21/05/15 26/02/15 20/11/14 21/08/14 22/05/14 -
Price 1.69 1.39 1.64 1.50 1.66 1.55 1.46 -
P/RPS 0.90 0.78 0.92 0.81 0.89 0.87 0.84 4.70%
P/EPS 6.96 9.67 12.11 11.83 12.65 11.79 14.64 -39.05%
EY 14.37 10.34 8.26 8.45 7.90 8.48 6.83 64.11%
DY 0.00 4.20 1.63 2.67 0.00 3.12 0.02 -
P/NAPS 1.04 0.93 1.13 1.03 1.18 1.12 1.09 -3.07%

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