[CHINWEL] QoQ Cumulative Quarter Result on 30-Sep-2016 [#1]

Stock
[CHINWEL] CHIN WELL HOLDINGS BHD
Announcement Date
22-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
30-Sep-2016 [#1]
Profit Trend
QoQ- -79.7%
YoY- -29.25%
Quarter Report
Latest QR
Upcoming QR
CHINWEL's Result
CHINWEL's Financial Summary
View:
Show?
Cumulative Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 521,288 380,192 239,587 113,309 508,134 374,789 263,552 57.63%
PBT 62,118 51,032 33,727 15,206 74,801 56,809 43,268 27.29%
Tax -11,259 -9,294 -6,660 -2,343 -11,432 -9,132 -6,416 45.53%
NP 50,859 41,738 27,067 12,863 63,369 47,677 36,852 23.98%
-
NP to SH 50,859 41,738 27,067 12,863 63,369 47,677 36,852 23.98%
-
Tax Rate 18.13% 18.21% 19.75% 15.41% 15.28% 16.07% 14.83% -
Total Cost 470,429 338,454 212,520 100,446 444,765 327,112 226,700 62.76%
-
Net Worth 533,168 530,173 530,173 503,725 494,126 476,171 494,356 5.17%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div 20,368 10,483 10,483 - 25,455 11,979 11,984 42.46%
Div Payout % 40.05% 25.12% 38.73% - 40.17% 25.13% 32.52% -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 533,168 530,173 530,173 503,725 494,126 476,171 494,356 5.17%
NOSH 299,533 299,533 299,533 299,836 299,470 299,478 299,609 -0.01%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 9.76% 10.98% 11.30% 11.35% 12.47% 12.72% 13.98% -
ROE 9.54% 7.87% 5.11% 2.55% 12.82% 10.01% 7.45% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 174.03 126.93 79.99 37.79 169.68 125.15 87.97 57.65%
EPS 16.98 13.93 9.04 4.29 21.16 15.92 12.30 24.00%
DPS 6.80 3.50 3.50 0.00 8.50 4.00 4.00 42.48%
NAPS 1.78 1.77 1.77 1.68 1.65 1.59 1.65 5.19%
Adjusted Per Share Value based on latest NOSH - 299,836
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 181.74 132.55 83.53 39.50 177.15 130.66 91.88 57.64%
EPS 17.73 14.55 9.44 4.48 22.09 16.62 12.85 23.96%
DPS 7.10 3.65 3.65 0.00 8.87 4.18 4.18 42.40%
NAPS 1.8588 1.8484 1.8484 1.7562 1.7227 1.6601 1.7235 5.17%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 1.79 1.79 1.54 1.76 1.45 1.68 2.10 -
P/RPS 1.03 1.41 1.93 4.66 0.85 1.34 2.39 -42.97%
P/EPS 10.54 12.85 17.04 41.03 6.85 10.55 17.07 -27.51%
EY 9.49 7.78 5.87 2.44 14.59 9.48 5.86 37.94%
DY 3.80 1.96 2.27 0.00 5.86 2.38 1.90 58.80%
P/NAPS 1.01 1.01 0.87 1.05 0.88 1.06 1.27 -14.17%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 29/08/17 25/05/17 27/02/17 22/11/16 25/08/16 26/05/16 26/02/16 -
Price 1.79 1.80 1.74 1.56 1.51 1.67 1.81 -
P/RPS 1.03 1.42 2.18 4.13 0.89 1.33 2.06 -37.03%
P/EPS 10.54 12.92 19.26 36.36 7.14 10.49 14.72 -19.97%
EY 9.49 7.74 5.19 2.75 14.01 9.53 6.80 24.90%
DY 3.80 1.94 2.01 0.00 5.63 2.40 2.21 43.57%
P/NAPS 1.01 1.02 0.98 0.93 0.92 1.05 1.10 -5.53%

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