[CHINWEL] QoQ Cumulative Quarter Result on 31-Mar-2017 [#3]

Stock
[CHINWEL] CHIN WELL HOLDINGS BHD
Announcement Date
25-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
31-Mar-2017 [#3]
Profit Trend
QoQ- 54.2%
YoY- -12.46%
Quarter Report
Latest QR
Upcoming QR
CHINWEL's Result
CHINWEL's Financial Summary
View:
Show?
Cumulative Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 298,471 137,939 521,288 380,192 239,587 113,309 508,134 -29.79%
PBT 35,592 16,699 62,118 51,032 33,727 15,206 74,801 -38.96%
Tax -6,264 -2,726 -11,259 -9,294 -6,660 -2,343 -11,432 -32.96%
NP 29,328 13,973 50,859 41,738 27,067 12,863 63,369 -40.08%
-
NP to SH 29,328 13,973 50,859 41,738 27,067 12,863 63,369 -40.08%
-
Tax Rate 17.60% 16.32% 18.13% 18.21% 19.75% 15.41% 15.28% -
Total Cost 269,143 123,966 470,429 338,454 212,520 100,446 444,765 -28.39%
-
Net Worth 546,571 533,117 533,168 530,173 530,173 503,725 494,126 6.93%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 11,648 - 20,368 10,483 10,483 - 25,455 -40.53%
Div Payout % 39.72% - 40.05% 25.12% 38.73% - 40.17% -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 546,571 533,117 533,168 530,173 530,173 503,725 494,126 6.93%
NOSH 299,533 299,533 299,533 299,533 299,533 299,836 299,470 0.01%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 9.83% 10.13% 9.76% 10.98% 11.30% 11.35% 12.47% -
ROE 5.37% 2.62% 9.54% 7.87% 5.11% 2.55% 12.82% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 99.93 46.06 174.03 126.93 79.99 37.79 169.68 -29.67%
EPS 9.82 4.67 16.98 13.93 9.04 4.29 21.16 -39.97%
DPS 3.90 0.00 6.80 3.50 3.50 0.00 8.50 -40.42%
NAPS 1.83 1.78 1.78 1.77 1.77 1.68 1.65 7.12%
Adjusted Per Share Value based on latest NOSH - 299,533
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 104.06 48.09 181.74 132.55 83.53 39.50 177.15 -29.79%
EPS 10.22 4.87 17.73 14.55 9.44 4.48 22.09 -40.09%
DPS 4.06 0.00 7.10 3.65 3.65 0.00 8.87 -40.52%
NAPS 1.9055 1.8586 1.8588 1.8484 1.8484 1.7562 1.7227 6.93%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 1.83 1.76 1.79 1.79 1.54 1.76 1.45 -
P/RPS 1.83 3.82 1.03 1.41 1.93 4.66 0.85 66.50%
P/EPS 18.64 37.72 10.54 12.85 17.04 41.03 6.85 94.55%
EY 5.37 2.65 9.49 7.78 5.87 2.44 14.59 -48.54%
DY 2.13 0.00 3.80 1.96 2.27 0.00 5.86 -48.97%
P/NAPS 1.00 0.99 1.01 1.01 0.87 1.05 0.88 8.87%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 27/02/18 23/11/17 29/08/17 25/05/17 27/02/17 22/11/16 25/08/16 -
Price 1.68 1.75 1.79 1.80 1.74 1.56 1.51 -
P/RPS 1.68 3.80 1.03 1.42 2.18 4.13 0.89 52.56%
P/EPS 17.11 37.51 10.54 12.92 19.26 36.36 7.14 78.78%
EY 5.84 2.67 9.49 7.74 5.19 2.75 14.01 -44.10%
DY 2.32 0.00 3.80 1.94 2.01 0.00 5.63 -44.53%
P/NAPS 0.92 0.98 1.01 1.02 0.98 0.93 0.92 0.00%

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