[CHINWEL] QoQ Cumulative Quarter Result on 30-Jun-2015 [#4]

Stock
[CHINWEL] CHIN WELL HOLDINGS BHD
Announcement Date
27-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
30-Jun-2015 [#4]
Profit Trend
QoQ- 44.25%
YoY- 13.64%
Quarter Report
Latest QR
Upcoming QR
CHINWEL's Result
CHINWEL's Financial Summary
View:
Show?
Cumulative Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 374,789 263,552 140,627 502,420 372,887 253,252 127,517 105.05%
PBT 56,809 43,268 21,827 57,147 42,793 28,307 15,002 142.75%
Tax -9,132 -6,416 -3,647 -7,694 -5,835 -3,393 -1,502 232.75%
NP 47,677 36,852 18,180 49,453 36,958 24,914 13,500 131.73%
-
NP to SH 47,677 36,852 18,180 40,735 28,240 17,290 8,950 204.70%
-
Tax Rate 16.07% 14.83% 16.71% 13.46% 13.64% 11.99% 10.01% -
Total Cost 327,112 226,700 122,447 452,967 335,929 228,338 114,017 101.77%
-
Net Worth 476,171 494,356 485,243 425,219 403,031 398,160 384,740 15.25%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div 11,979 11,984 - 16,555 5,559 5,454 - -
Div Payout % 25.13% 32.52% - 40.64% 19.69% 31.55% - -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 476,171 494,356 485,243 425,219 403,031 398,160 384,740 15.25%
NOSH 299,478 299,609 299,533 283,479 277,952 272,712 272,865 6.39%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 12.72% 13.98% 12.93% 9.84% 9.91% 9.84% 10.59% -
ROE 10.01% 7.45% 3.75% 9.58% 7.01% 4.34% 2.33% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 125.15 87.97 46.95 177.23 134.15 92.86 46.73 92.73%
EPS 15.92 12.30 6.07 14.37 10.16 6.34 3.28 186.39%
DPS 4.00 4.00 0.00 5.84 2.00 2.00 0.00 -
NAPS 1.59 1.65 1.62 1.50 1.45 1.46 1.41 8.33%
Adjusted Per Share Value based on latest NOSH - 283,356
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 130.66 91.88 49.03 175.16 130.00 88.29 44.46 105.03%
EPS 16.62 12.85 6.34 14.20 9.85 6.03 3.12 204.70%
DPS 4.18 4.18 0.00 5.77 1.94 1.90 0.00 -
NAPS 1.6601 1.7235 1.6917 1.4825 1.4051 1.3881 1.3413 15.26%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 1.68 2.10 1.40 1.54 1.47 1.43 1.60 -
P/RPS 1.34 2.39 2.98 0.87 1.10 1.54 3.42 -46.42%
P/EPS 10.55 17.07 23.07 10.72 14.47 22.56 48.78 -63.93%
EY 9.48 5.86 4.34 9.33 6.91 4.43 2.05 177.30%
DY 2.38 1.90 0.00 3.79 1.36 1.40 0.00 -
P/NAPS 1.06 1.27 0.86 1.03 1.01 0.98 1.13 -4.16%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 26/05/16 26/02/16 26/11/15 27/08/15 21/05/15 26/02/15 20/11/14 -
Price 1.67 1.81 1.69 1.39 1.64 1.50 1.66 -
P/RPS 1.33 2.06 3.60 0.78 1.22 1.62 3.55 -47.99%
P/EPS 10.49 14.72 27.84 9.67 16.14 23.66 50.61 -64.94%
EY 9.53 6.80 3.59 10.34 6.20 4.23 1.98 184.79%
DY 2.40 2.21 0.00 4.20 1.22 1.33 0.00 -
P/NAPS 1.05 1.10 1.04 0.93 1.13 1.03 1.18 -7.47%

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