[CHINWEL] QoQ Cumulative Quarter Result on 31-Mar-2016 [#3]

Stock
[CHINWEL] CHIN WELL HOLDINGS BHD
Announcement Date
26-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
31-Mar-2016 [#3]
Profit Trend
QoQ- 29.37%
YoY- 68.83%
Quarter Report
Latest QR
Upcoming QR
CHINWEL's Result
CHINWEL's Financial Summary
View:
Show?
Cumulative Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 239,587 113,309 508,134 374,789 263,552 140,627 502,420 -38.82%
PBT 33,727 15,206 74,801 56,809 43,268 21,827 57,147 -29.52%
Tax -6,660 -2,343 -11,432 -9,132 -6,416 -3,647 -7,694 -9.13%
NP 27,067 12,863 63,369 47,677 36,852 18,180 49,453 -32.96%
-
NP to SH 27,067 12,863 63,369 47,677 36,852 18,180 40,735 -23.75%
-
Tax Rate 19.75% 15.41% 15.28% 16.07% 14.83% 16.71% 13.46% -
Total Cost 212,520 100,446 444,765 327,112 226,700 122,447 452,967 -39.48%
-
Net Worth 530,173 503,725 494,126 476,171 494,356 485,243 425,219 15.76%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div 10,483 - 25,455 11,979 11,984 - 16,555 -26.15%
Div Payout % 38.73% - 40.17% 25.13% 32.52% - 40.64% -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 530,173 503,725 494,126 476,171 494,356 485,243 425,219 15.76%
NOSH 299,533 299,836 299,470 299,478 299,609 299,533 283,479 3.72%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 11.30% 11.35% 12.47% 12.72% 13.98% 12.93% 9.84% -
ROE 5.11% 2.55% 12.82% 10.01% 7.45% 3.75% 9.58% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 79.99 37.79 169.68 125.15 87.97 46.95 177.23 -41.01%
EPS 9.04 4.29 21.16 15.92 12.30 6.07 14.37 -26.47%
DPS 3.50 0.00 8.50 4.00 4.00 0.00 5.84 -28.80%
NAPS 1.77 1.68 1.65 1.59 1.65 1.62 1.50 11.61%
Adjusted Per Share Value based on latest NOSH - 299,861
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 83.53 39.50 177.15 130.66 91.88 49.03 175.16 -38.82%
EPS 9.44 4.48 22.09 16.62 12.85 6.34 14.20 -23.73%
DPS 3.65 0.00 8.87 4.18 4.18 0.00 5.77 -26.20%
NAPS 1.8484 1.7562 1.7227 1.6601 1.7235 1.6917 1.4825 15.76%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 1.54 1.76 1.45 1.68 2.10 1.40 1.54 -
P/RPS 1.93 4.66 0.85 1.34 2.39 2.98 0.87 69.68%
P/EPS 17.04 41.03 6.85 10.55 17.07 23.07 10.72 36.01%
EY 5.87 2.44 14.59 9.48 5.86 4.34 9.33 -26.47%
DY 2.27 0.00 5.86 2.38 1.90 0.00 3.79 -28.83%
P/NAPS 0.87 1.05 0.88 1.06 1.27 0.86 1.03 -10.59%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 27/02/17 22/11/16 25/08/16 26/05/16 26/02/16 26/11/15 27/08/15 -
Price 1.74 1.56 1.51 1.67 1.81 1.69 1.39 -
P/RPS 2.18 4.13 0.89 1.33 2.06 3.60 0.78 97.79%
P/EPS 19.26 36.36 7.14 10.49 14.72 27.84 9.67 57.97%
EY 5.19 2.75 14.01 9.53 6.80 3.59 10.34 -36.70%
DY 2.01 0.00 5.63 2.40 2.21 0.00 4.20 -38.68%
P/NAPS 0.98 0.93 0.92 1.05 1.10 1.04 0.93 3.53%

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