[CHINWEL] QoQ Cumulative Quarter Result on 31-Dec-2014 [#2]

Stock
[CHINWEL] CHIN WELL HOLDINGS BHD
Announcement Date
26-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Dec-2014 [#2]
Profit Trend
QoQ- 93.18%
YoY- 30.48%
Quarter Report
Latest QR
Upcoming QR
CHINWEL's Result
CHINWEL's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 140,627 502,420 372,887 253,252 127,517 485,341 356,954 -46.22%
PBT 21,827 57,147 42,793 28,307 15,002 54,597 30,804 -20.50%
Tax -3,647 -7,694 -5,835 -3,393 -1,502 -9,962 -6,240 -30.07%
NP 18,180 49,453 36,958 24,914 13,500 44,635 24,564 -18.16%
-
NP to SH 18,180 40,735 28,240 17,290 8,950 35,846 20,375 -7.31%
-
Tax Rate 16.71% 13.46% 13.64% 11.99% 10.01% 18.25% 20.26% -
Total Cost 122,447 452,967 335,929 228,338 114,017 440,706 332,390 -48.58%
-
Net Worth 485,243 425,219 403,031 398,160 384,740 378,956 365,006 20.88%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - 16,555 5,559 5,454 - 13,168 54 -
Div Payout % - 40.64% 19.69% 31.55% - 36.74% 0.27% -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 485,243 425,219 403,031 398,160 384,740 378,956 365,006 20.88%
NOSH 299,533 283,479 277,952 272,712 272,865 272,630 272,393 6.53%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 12.93% 9.84% 9.91% 9.84% 10.59% 9.20% 6.88% -
ROE 3.75% 9.58% 7.01% 4.34% 2.33% 9.46% 5.58% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 46.95 177.23 134.15 92.86 46.73 178.02 131.04 -49.52%
EPS 6.07 14.37 10.16 6.34 3.28 13.15 7.48 -12.98%
DPS 0.00 5.84 2.00 2.00 0.00 4.83 0.02 -
NAPS 1.62 1.50 1.45 1.46 1.41 1.39 1.34 13.47%
Adjusted Per Share Value based on latest NOSH - 272,549
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 49.03 175.16 130.00 88.29 44.46 169.21 124.45 -46.22%
EPS 6.34 14.20 9.85 6.03 3.12 12.50 7.10 -7.26%
DPS 0.00 5.77 1.94 1.90 0.00 4.59 0.02 -
NAPS 1.6917 1.4825 1.4051 1.3881 1.3413 1.3212 1.2725 20.88%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 1.40 1.54 1.47 1.43 1.60 1.34 1.45 -
P/RPS 2.98 0.87 1.10 1.54 3.42 0.75 1.11 93.04%
P/EPS 23.07 10.72 14.47 22.56 48.78 10.19 19.39 12.27%
EY 4.34 9.33 6.91 4.43 2.05 9.81 5.16 -10.88%
DY 0.00 3.79 1.36 1.40 0.00 3.60 0.01 -
P/NAPS 0.86 1.03 1.01 0.98 1.13 0.96 1.08 -14.07%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 26/11/15 27/08/15 21/05/15 26/02/15 20/11/14 21/08/14 22/05/14 -
Price 1.69 1.39 1.64 1.50 1.66 1.55 1.46 -
P/RPS 3.60 0.78 1.22 1.62 3.55 0.87 1.11 118.94%
P/EPS 27.84 9.67 16.14 23.66 50.61 11.79 19.52 26.67%
EY 3.59 10.34 6.20 4.23 1.98 8.48 5.12 -21.05%
DY 0.00 4.20 1.22 1.33 0.00 3.12 0.01 -
P/NAPS 1.04 0.93 1.13 1.03 1.18 1.12 1.09 -3.07%

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