[CHINWEL] QoQ Cumulative Quarter Result on 30-Sep-2021 [#1]

Stock
[CHINWEL] CHIN WELL HOLDINGS BHD
Announcement Date
26-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
30-Sep-2021 [#1]
Profit Trend
QoQ- -26.21%
YoY- 234.19%
Quarter Report
Latest QR
Upcoming QR
CHINWEL's Result
CHINWEL's Financial Summary
View:
Show?
Cumulative Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 657,838 460,968 293,328 146,415 491,655 361,310 225,996 104.26%
PBT 122,206 87,107 49,504 22,121 33,080 24,301 15,027 305.95%
Tax -26,249 -18,726 -11,096 -4,860 -9,687 -6,016 -4,120 244.83%
NP 95,957 68,381 38,408 17,261 23,393 18,285 10,907 327.86%
-
NP to SH 95,989 68,382 38,408 17,261 23,393 18,285 10,907 327.96%
-
Tax Rate 21.48% 21.50% 22.41% 21.97% 29.28% 24.76% 27.42% -
Total Cost 561,881 392,587 254,920 129,154 468,262 343,025 215,089 90.01%
-
Net Worth 664,587 633,078 615,895 597,339 580,025 571,060 569,759 10.83%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div 38,385 15,468 15,469 - 9,522 4,304 4,338 329.51%
Div Payout % 39.99% 22.62% 40.28% - 40.71% 23.54% 39.78% -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 664,587 633,078 615,895 597,339 580,025 571,060 569,759 10.83%
NOSH 299,533 299,533 299,533 299,533 299,533 299,533 299,533 0.00%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 14.59% 14.83% 13.09% 11.79% 4.76% 5.06% 4.83% -
ROE 14.44% 10.80% 6.24% 2.89% 4.03% 3.20% 1.91% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 229.64 160.92 102.40 50.74 170.38 125.91 78.14 105.57%
EPS 33.51 23.87 13.41 5.98 8.11 6.37 3.77 330.81%
DPS 13.40 5.40 5.40 0.00 3.30 1.50 1.50 332.26%
NAPS 2.32 2.21 2.15 2.07 2.01 1.99 1.97 11.55%
Adjusted Per Share Value based on latest NOSH - 299,533
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 219.62 153.90 97.93 48.88 164.14 120.62 75.45 104.26%
EPS 32.05 22.83 12.82 5.76 7.81 6.10 3.64 328.10%
DPS 12.82 5.16 5.16 0.00 3.18 1.44 1.45 329.28%
NAPS 2.2187 2.1136 2.0562 1.9942 1.9364 1.9065 1.9022 10.83%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 1.70 1.62 1.38 1.26 1.20 1.15 1.12 -
P/RPS 0.74 1.01 1.35 2.48 0.70 0.91 1.43 -35.62%
P/EPS 5.07 6.79 10.29 21.06 14.80 18.05 29.70 -69.32%
EY 19.71 14.74 9.72 4.75 6.76 5.54 3.37 225.66%
DY 7.88 3.33 3.91 0.00 2.75 1.30 1.34 226.85%
P/NAPS 0.73 0.73 0.64 0.61 0.60 0.58 0.57 17.98%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 29/08/22 27/05/22 23/02/22 26/11/21 17/09/21 24/05/21 26/02/21 -
Price 1.76 1.49 1.65 1.22 1.28 1.37 1.03 -
P/RPS 0.77 0.93 1.61 2.40 0.75 1.09 1.32 -30.25%
P/EPS 5.25 6.24 12.31 20.40 15.79 21.50 27.31 -66.79%
EY 19.04 16.02 8.13 4.90 6.33 4.65 3.66 201.14%
DY 7.61 3.62 3.27 0.00 2.58 1.09 1.46 201.53%
P/NAPS 0.76 0.67 0.77 0.59 0.64 0.69 0.52 28.87%

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