[CHINWEL] QoQ Cumulative Quarter Result on 30-Jun-2017 [#4]

Stock
[CHINWEL] CHIN WELL HOLDINGS BHD
Announcement Date
29-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
30-Jun-2017 [#4]
Profit Trend
QoQ- 21.85%
YoY- -19.74%
Quarter Report
Latest QR
Upcoming QR
CHINWEL's Result
CHINWEL's Financial Summary
View:
Show?
Cumulative Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 441,249 298,471 137,939 521,288 380,192 239,587 113,309 147.72%
PBT 46,120 35,592 16,699 62,118 51,032 33,727 15,206 109.67%
Tax -8,234 -6,264 -2,726 -11,259 -9,294 -6,660 -2,343 131.32%
NP 37,886 29,328 13,973 50,859 41,738 27,067 12,863 105.60%
-
NP to SH 37,886 29,328 13,973 50,859 41,738 27,067 12,863 105.60%
-
Tax Rate 17.85% 17.60% 16.32% 18.13% 18.21% 19.75% 15.41% -
Total Cost 403,363 269,143 123,966 470,429 338,454 212,520 100,446 152.85%
-
Net Worth 523,552 546,571 533,117 533,168 530,173 530,173 503,725 2.60%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div 11,601 11,648 - 20,368 10,483 10,483 - -
Div Payout % 30.62% 39.72% - 40.05% 25.12% 38.73% - -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 523,552 546,571 533,117 533,168 530,173 530,173 503,725 2.60%
NOSH 299,533 299,533 299,533 299,533 299,533 299,533 299,836 -0.06%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 8.59% 9.83% 10.13% 9.76% 10.98% 11.30% 11.35% -
ROE 7.24% 5.37% 2.62% 9.54% 7.87% 5.11% 2.55% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 148.33 99.93 46.06 174.03 126.93 79.99 37.79 149.03%
EPS 12.74 9.82 4.67 16.98 13.93 9.04 4.29 106.74%
DPS 3.90 3.90 0.00 6.80 3.50 3.50 0.00 -
NAPS 1.76 1.83 1.78 1.78 1.77 1.77 1.68 3.15%
Adjusted Per Share Value based on latest NOSH - 299,533
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 153.84 104.06 48.09 181.74 132.55 83.53 39.50 147.74%
EPS 13.21 10.22 4.87 17.73 14.55 9.44 4.48 105.76%
DPS 4.04 4.06 0.00 7.10 3.65 3.65 0.00 -
NAPS 1.8253 1.9055 1.8586 1.8588 1.8484 1.8484 1.7562 2.60%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 1.63 1.83 1.76 1.79 1.79 1.54 1.76 -
P/RPS 1.10 1.83 3.82 1.03 1.41 1.93 4.66 -61.83%
P/EPS 12.80 18.64 37.72 10.54 12.85 17.04 41.03 -54.03%
EY 7.81 5.37 2.65 9.49 7.78 5.87 2.44 117.34%
DY 2.39 2.13 0.00 3.80 1.96 2.27 0.00 -
P/NAPS 0.93 1.00 0.99 1.01 1.01 0.87 1.05 -7.77%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 24/05/18 27/02/18 23/11/17 29/08/17 25/05/17 27/02/17 22/11/16 -
Price 1.62 1.68 1.75 1.79 1.80 1.74 1.56 -
P/RPS 1.09 1.68 3.80 1.03 1.42 2.18 4.13 -58.88%
P/EPS 12.72 17.11 37.51 10.54 12.92 19.26 36.36 -50.38%
EY 7.86 5.84 2.67 9.49 7.74 5.19 2.75 101.52%
DY 2.41 2.32 0.00 3.80 1.94 2.01 0.00 -
P/NAPS 0.92 0.92 0.98 1.01 1.02 0.98 0.93 -0.71%

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