[CHINWEL] QoQ Annualized Quarter Result on 31-Dec-2017 [#2]

Stock
[CHINWEL] CHIN WELL HOLDINGS BHD
Announcement Date
27-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Dec-2017 [#2]
Profit Trend
QoQ- 4.95%
YoY- 8.35%
Quarter Report
Latest QR
Upcoming QR
CHINWEL's Result
CHINWEL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 705,344 591,294 588,332 596,942 551,756 521,288 506,922 24.60%
PBT 86,104 66,736 61,493 71,184 66,796 62,118 68,042 16.97%
Tax -14,376 -10,852 -10,978 -12,528 -10,904 -11,259 -12,392 10.39%
NP 71,728 55,884 50,514 58,656 55,892 50,859 55,650 18.41%
-
NP to SH 71,728 55,884 50,514 58,656 55,892 50,859 55,650 18.41%
-
Tax Rate 16.70% 16.26% 17.85% 17.60% 16.32% 18.13% 18.21% -
Total Cost 633,616 535,410 537,817 538,286 495,864 470,429 451,272 25.36%
-
Net Worth 549,514 548,932 523,552 546,571 533,117 533,168 530,173 2.41%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - 23,737 15,468 23,296 - 20,368 13,978 -
Div Payout % - 42.48% 30.62% 39.72% - 40.05% 25.12% -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 549,514 548,932 523,552 546,571 533,117 533,168 530,173 2.41%
NOSH 299,533 299,533 299,533 299,533 299,533 299,533 299,533 0.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 10.17% 9.45% 8.59% 9.83% 10.13% 9.76% 10.98% -
ROE 13.05% 10.18% 9.65% 10.73% 10.48% 9.54% 10.50% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 240.03 199.28 197.78 199.86 184.22 174.03 169.24 26.20%
EPS 24.40 18.83 16.99 19.64 18.68 16.98 18.57 19.94%
DPS 0.00 8.00 5.20 7.80 0.00 6.80 4.67 -
NAPS 1.87 1.85 1.76 1.83 1.78 1.78 1.77 3.72%
Adjusted Per Share Value based on latest NOSH - 299,533
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 245.91 206.15 205.11 208.12 192.36 181.74 176.73 24.61%
EPS 25.01 19.48 17.61 20.45 19.49 17.73 19.40 18.43%
DPS 0.00 8.28 5.39 8.12 0.00 7.10 4.87 -
NAPS 1.9158 1.9138 1.8253 1.9055 1.8586 1.8588 1.8484 2.41%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 1.90 1.54 1.63 1.83 1.76 1.79 1.79 -
P/RPS 0.79 0.77 0.82 0.92 0.96 1.03 1.06 -17.78%
P/EPS 7.78 8.18 9.60 9.32 9.43 10.54 9.63 -13.24%
EY 12.85 12.23 10.42 10.73 10.60 9.49 10.38 15.27%
DY 0.00 5.19 3.19 4.26 0.00 3.80 2.61 -
P/NAPS 1.02 0.83 0.93 1.00 0.99 1.01 1.01 0.65%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 27/11/18 27/08/18 24/05/18 27/02/18 23/11/17 29/08/17 25/05/17 -
Price 1.86 1.59 1.62 1.68 1.75 1.79 1.80 -
P/RPS 0.77 0.80 0.82 0.84 0.95 1.03 1.06 -19.17%
P/EPS 7.62 8.44 9.54 8.55 9.38 10.54 9.69 -14.79%
EY 13.12 11.85 10.48 11.69 10.66 9.49 10.32 17.33%
DY 0.00 5.03 3.21 4.64 0.00 3.80 2.59 -
P/NAPS 0.99 0.86 0.92 0.92 0.98 1.01 1.02 -1.96%

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