[CHINWEL] QoQ Annualized Quarter Result on 31-Dec-2019 [#2]

Stock
[CHINWEL] CHIN WELL HOLDINGS BHD
Announcement Date
27-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
31-Dec-2019 [#2]
Profit Trend
QoQ- -18.15%
YoY- -67.29%
Quarter Report
Latest QR
Upcoming QR
CHINWEL's Result
CHINWEL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 429,568 535,784 604,758 606,336 621,860 680,729 686,005 -26.74%
PBT 27,364 7,303 31,446 27,902 34,176 68,822 73,189 -48.00%
Tax -6,704 -4,883 -6,098 -5,924 -7,324 -11,245 -11,961 -31.94%
NP 20,660 2,420 25,348 21,978 26,852 57,577 61,228 -51.43%
-
NP to SH 20,660 2,420 25,348 21,978 26,852 57,577 61,228 -51.43%
-
Tax Rate 24.50% 66.86% 19.39% 21.23% 21.43% 16.34% 16.34% -
Total Cost 408,908 533,364 579,410 584,358 595,008 623,152 624,777 -24.55%
-
Net Worth 570,041 568,582 583,002 575,132 578,470 578,671 564,046 0.70%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div - 4,396 5,859 8,803 - 23,058 17,626 -
Div Payout % - 181.66% 23.12% 40.05% - 40.05% 28.79% -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 570,041 568,582 583,002 575,132 578,470 578,671 564,046 0.70%
NOSH 299,533 299,533 299,533 299,533 299,533 299,533 299,533 0.00%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 4.81% 0.45% 4.19% 3.62% 4.32% 8.46% 8.93% -
ROE 3.62% 0.43% 4.35% 3.82% 4.64% 9.95% 10.86% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 148.45 182.81 206.43 206.63 211.78 231.74 233.51 -26.00%
EPS 7.12 0.83 8.65 7.48 9.16 19.60 20.84 -51.03%
DPS 0.00 1.50 2.00 3.00 0.00 7.85 6.00 -
NAPS 1.97 1.94 1.99 1.96 1.97 1.97 1.92 1.72%
Adjusted Per Share Value based on latest NOSH - 299,533
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 149.76 186.79 210.84 211.39 216.80 237.33 239.17 -26.74%
EPS 7.20 0.84 8.84 7.66 9.36 20.07 21.35 -51.45%
DPS 0.00 1.53 2.04 3.07 0.00 8.04 6.15 -
NAPS 1.9874 1.9823 2.0326 2.0051 2.0168 2.0175 1.9665 0.70%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 0.965 1.01 0.88 1.38 1.78 1.80 1.78 -
P/RPS 0.65 0.55 0.43 0.67 0.84 0.78 0.76 -9.87%
P/EPS 13.52 122.32 10.17 18.42 19.47 9.18 8.54 35.72%
EY 7.40 0.82 9.83 5.43 5.14 10.89 11.71 -26.29%
DY 0.00 1.49 2.27 2.17 0.00 4.36 3.37 -
P/NAPS 0.49 0.52 0.44 0.70 0.90 0.91 0.93 -34.68%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 25/11/20 26/08/20 25/06/20 27/02/20 27/11/19 28/08/19 28/05/19 -
Price 1.00 1.01 1.02 1.36 1.54 1.73 1.78 -
P/RPS 0.67 0.55 0.49 0.66 0.73 0.75 0.76 -8.03%
P/EPS 14.01 122.32 11.79 18.16 16.84 8.83 8.54 38.97%
EY 7.14 0.82 8.48 5.51 5.94 11.33 11.71 -28.02%
DY 0.00 1.49 1.96 2.21 0.00 4.54 3.37 -
P/NAPS 0.51 0.52 0.51 0.69 0.78 0.88 0.93 -32.92%

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