[CHINWEL] QoQ Cumulative Quarter Result on 31-Mar-2015 [#3]

Stock
[CHINWEL] CHIN WELL HOLDINGS BHD
Announcement Date
21-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Mar-2015 [#3]
Profit Trend
QoQ- 63.33%
YoY- 38.6%
Quarter Report
Latest QR
Upcoming QR
CHINWEL's Result
CHINWEL's Financial Summary
View:
Show?
Cumulative Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 263,552 140,627 502,420 372,887 253,252 127,517 485,341 -33.36%
PBT 43,268 21,827 57,147 42,793 28,307 15,002 54,597 -14.32%
Tax -6,416 -3,647 -7,694 -5,835 -3,393 -1,502 -9,962 -25.36%
NP 36,852 18,180 49,453 36,958 24,914 13,500 44,635 -11.96%
-
NP to SH 36,852 18,180 40,735 28,240 17,290 8,950 35,846 1.85%
-
Tax Rate 14.83% 16.71% 13.46% 13.64% 11.99% 10.01% 18.25% -
Total Cost 226,700 122,447 452,967 335,929 228,338 114,017 440,706 -35.72%
-
Net Worth 494,356 485,243 425,219 403,031 398,160 384,740 378,956 19.33%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 11,984 - 16,555 5,559 5,454 - 13,168 -6.07%
Div Payout % 32.52% - 40.64% 19.69% 31.55% - 36.74% -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 494,356 485,243 425,219 403,031 398,160 384,740 378,956 19.33%
NOSH 299,609 299,533 283,479 277,952 272,712 272,865 272,630 6.47%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 13.98% 12.93% 9.84% 9.91% 9.84% 10.59% 9.20% -
ROE 7.45% 3.75% 9.58% 7.01% 4.34% 2.33% 9.46% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 87.97 46.95 177.23 134.15 92.86 46.73 178.02 -37.41%
EPS 12.30 6.07 14.37 10.16 6.34 3.28 13.15 -4.34%
DPS 4.00 0.00 5.84 2.00 2.00 0.00 4.83 -11.78%
NAPS 1.65 1.62 1.50 1.45 1.46 1.41 1.39 12.07%
Adjusted Per Share Value based on latest NOSH - 277,918
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 87.99 46.95 167.73 124.49 84.55 42.57 162.03 -33.36%
EPS 12.30 6.07 13.60 9.43 5.77 2.99 11.97 1.82%
DPS 4.00 0.00 5.53 1.86 1.82 0.00 4.40 -6.14%
NAPS 1.6504 1.62 1.4196 1.3455 1.3293 1.2845 1.2652 19.32%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 2.10 1.40 1.54 1.47 1.43 1.60 1.34 -
P/RPS 2.39 2.98 0.87 1.10 1.54 3.42 0.75 116.09%
P/EPS 17.07 23.07 10.72 14.47 22.56 48.78 10.19 40.91%
EY 5.86 4.34 9.33 6.91 4.43 2.05 9.81 -29.00%
DY 1.90 0.00 3.79 1.36 1.40 0.00 3.60 -34.61%
P/NAPS 1.27 0.86 1.03 1.01 0.98 1.13 0.96 20.44%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 26/02/16 26/11/15 27/08/15 21/05/15 26/02/15 20/11/14 21/08/14 -
Price 1.81 1.69 1.39 1.64 1.50 1.66 1.55 -
P/RPS 2.06 3.60 0.78 1.22 1.62 3.55 0.87 77.37%
P/EPS 14.72 27.84 9.67 16.14 23.66 50.61 11.79 15.90%
EY 6.80 3.59 10.34 6.20 4.23 1.98 8.48 -13.65%
DY 2.21 0.00 4.20 1.22 1.33 0.00 3.12 -20.48%
P/NAPS 1.10 1.04 0.93 1.13 1.03 1.18 1.12 -1.19%

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