[CHINWEL] QoQ Cumulative Quarter Result on 30-Sep-2015 [#1]

Stock
[CHINWEL] CHIN WELL HOLDINGS BHD
Announcement Date
26-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
30-Sep-2015 [#1]
Profit Trend
QoQ- -55.37%
YoY- 103.13%
Quarter Report
Latest QR
Upcoming QR
CHINWEL's Result
CHINWEL's Financial Summary
View:
Show?
Cumulative Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 508,134 374,789 263,552 140,627 502,420 372,887 253,252 59.14%
PBT 74,801 56,809 43,268 21,827 57,147 42,793 28,307 91.24%
Tax -11,432 -9,132 -6,416 -3,647 -7,694 -5,835 -3,393 124.91%
NP 63,369 47,677 36,852 18,180 49,453 36,958 24,914 86.43%
-
NP to SH 63,369 47,677 36,852 18,180 40,735 28,240 17,290 137.90%
-
Tax Rate 15.28% 16.07% 14.83% 16.71% 13.46% 13.64% 11.99% -
Total Cost 444,765 327,112 226,700 122,447 452,967 335,929 228,338 56.03%
-
Net Worth 494,126 476,171 494,356 485,243 425,219 403,031 398,160 15.49%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div 25,455 11,979 11,984 - 16,555 5,559 5,454 179.54%
Div Payout % 40.17% 25.13% 32.52% - 40.64% 19.69% 31.55% -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 494,126 476,171 494,356 485,243 425,219 403,031 398,160 15.49%
NOSH 299,470 299,478 299,609 299,533 283,479 277,952 272,712 6.44%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 12.47% 12.72% 13.98% 12.93% 9.84% 9.91% 9.84% -
ROE 12.82% 10.01% 7.45% 3.75% 9.58% 7.01% 4.34% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 169.68 125.15 87.97 46.95 177.23 134.15 92.86 49.51%
EPS 21.16 15.92 12.30 6.07 14.37 10.16 6.34 123.49%
DPS 8.50 4.00 4.00 0.00 5.84 2.00 2.00 162.60%
NAPS 1.65 1.59 1.65 1.62 1.50 1.45 1.46 8.50%
Adjusted Per Share Value based on latest NOSH - 299,533
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 169.64 125.12 87.99 46.95 167.73 124.49 84.55 59.14%
EPS 21.16 15.92 12.30 6.07 13.60 9.43 5.77 137.99%
DPS 8.50 4.00 4.00 0.00 5.53 1.86 1.82 179.66%
NAPS 1.6497 1.5897 1.6504 1.62 1.4196 1.3455 1.3293 15.49%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 1.45 1.68 2.10 1.40 1.54 1.47 1.43 -
P/RPS 0.85 1.34 2.39 2.98 0.87 1.10 1.54 -32.73%
P/EPS 6.85 10.55 17.07 23.07 10.72 14.47 22.56 -54.85%
EY 14.59 9.48 5.86 4.34 9.33 6.91 4.43 121.52%
DY 5.86 2.38 1.90 0.00 3.79 1.36 1.40 159.95%
P/NAPS 0.88 1.06 1.27 0.86 1.03 1.01 0.98 -6.93%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 25/08/16 26/05/16 26/02/16 26/11/15 27/08/15 21/05/15 26/02/15 -
Price 1.51 1.67 1.81 1.69 1.39 1.64 1.50 -
P/RPS 0.89 1.33 2.06 3.60 0.78 1.22 1.62 -32.94%
P/EPS 7.14 10.49 14.72 27.84 9.67 16.14 23.66 -55.04%
EY 14.01 9.53 6.80 3.59 10.34 6.20 4.23 122.35%
DY 5.63 2.40 2.21 0.00 4.20 1.22 1.33 161.91%
P/NAPS 0.92 1.05 1.10 1.04 0.93 1.13 1.03 -7.25%

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