[CHINWEL] QoQ Annualized Quarter Result on 31-Mar-2017 [#3]

Stock
[CHINWEL] CHIN WELL HOLDINGS BHD
Announcement Date
25-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
31-Mar-2017 [#3]
Profit Trend
QoQ- 2.8%
YoY- -12.46%
Quarter Report
Latest QR
Upcoming QR
CHINWEL's Result
CHINWEL's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 596,942 551,756 521,288 506,922 479,174 453,236 508,134 11.30%
PBT 71,184 66,796 62,118 68,042 67,454 60,824 74,801 -3.24%
Tax -12,528 -10,904 -11,259 -12,392 -13,320 -9,372 -11,432 6.27%
NP 58,656 55,892 50,859 55,650 54,134 51,452 63,369 -5.00%
-
NP to SH 58,656 55,892 50,859 55,650 54,134 51,452 63,369 -5.00%
-
Tax Rate 17.60% 16.32% 18.13% 18.21% 19.75% 15.41% 15.28% -
Total Cost 538,286 495,864 470,429 451,272 425,040 401,784 444,765 13.52%
-
Net Worth 546,571 533,117 533,168 530,173 530,173 503,725 494,126 6.93%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 23,296 - 20,368 13,978 20,967 - 25,455 -5.72%
Div Payout % 39.72% - 40.05% 25.12% 38.73% - 40.17% -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 546,571 533,117 533,168 530,173 530,173 503,725 494,126 6.93%
NOSH 299,533 299,533 299,533 299,533 299,533 299,836 299,470 0.01%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 9.83% 10.13% 9.76% 10.98% 11.30% 11.35% 12.47% -
ROE 10.73% 10.48% 9.54% 10.50% 10.21% 10.21% 12.82% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 199.86 184.22 174.03 169.24 159.97 151.16 169.68 11.49%
EPS 19.64 18.68 16.98 18.57 18.08 17.16 21.16 -4.83%
DPS 7.80 0.00 6.80 4.67 7.00 0.00 8.50 -5.55%
NAPS 1.83 1.78 1.78 1.77 1.77 1.68 1.65 7.12%
Adjusted Per Share Value based on latest NOSH - 299,533
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 199.29 184.21 174.03 169.24 159.97 151.31 169.64 11.30%
EPS 19.58 18.66 16.98 18.57 18.08 17.18 21.16 -5.02%
DPS 7.78 0.00 6.80 4.67 7.00 0.00 8.50 -5.71%
NAPS 1.8247 1.7798 1.78 1.77 1.77 1.6817 1.6497 6.93%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 1.83 1.76 1.79 1.79 1.54 1.76 1.45 -
P/RPS 0.92 0.96 1.03 1.06 0.96 1.16 0.85 5.40%
P/EPS 9.32 9.43 10.54 9.63 8.52 10.26 6.85 22.71%
EY 10.73 10.60 9.49 10.38 11.74 9.75 14.59 -18.47%
DY 4.26 0.00 3.80 2.61 4.55 0.00 5.86 -19.10%
P/NAPS 1.00 0.99 1.01 1.01 0.87 1.05 0.88 8.87%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 27/02/18 23/11/17 29/08/17 25/05/17 27/02/17 22/11/16 25/08/16 -
Price 1.68 1.75 1.79 1.80 1.74 1.56 1.51 -
P/RPS 0.84 0.95 1.03 1.06 1.09 1.03 0.89 -3.77%
P/EPS 8.55 9.38 10.54 9.69 9.63 9.09 7.14 12.72%
EY 11.69 10.66 9.49 10.32 10.39 11.00 14.01 -11.34%
DY 4.64 0.00 3.80 2.59 4.02 0.00 5.63 -12.06%
P/NAPS 0.92 0.98 1.01 1.02 0.98 0.93 0.92 0.00%

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
Post a Comment