[CHINWEL] QoQ Quarter Result on 30-Jun-2021 [#4]

Stock
[CHINWEL] CHIN WELL HOLDINGS BHD
Announcement Date
17-Sep-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
30-Jun-2021 [#4]
Profit Trend
QoQ- -30.77%
YoY- 130.79%
Quarter Report
Latest QR
Upcoming QR
CHINWEL's Result
CHINWEL's Financial Summary
View:
Show?
Quarter Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 167,640 146,913 146,415 130,345 135,314 118,604 107,392 34.60%
PBT 37,603 27,383 22,121 8,779 9,274 8,186 6,841 211.78%
Tax -7,630 -6,236 -4,860 -3,671 -1,896 -2,444 -1,676 174.93%
NP 29,973 21,147 17,261 5,108 7,378 5,742 5,165 223.27%
-
NP to SH 29,974 21,147 17,261 5,108 7,378 5,742 5,165 223.28%
-
Tax Rate 20.29% 22.77% 21.97% 41.82% 20.44% 29.86% 24.50% -
Total Cost 137,667 125,766 129,154 125,237 127,936 112,862 102,227 21.97%
-
Net Worth 633,078 615,895 597,339 580,025 571,060 569,759 570,041 7.24%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div - 15,469 - 5,194 - 4,338 - -
Div Payout % - 73.15% - 101.69% - 75.55% - -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 633,078 615,895 597,339 580,025 571,060 569,759 570,041 7.24%
NOSH 299,533 299,533 299,533 299,533 299,533 299,533 299,533 0.00%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 17.88% 14.39% 11.79% 3.92% 5.45% 4.84% 4.81% -
ROE 4.73% 3.43% 2.89% 0.88% 1.29% 1.01% 0.91% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 58.52 51.29 50.74 45.17 47.15 41.01 37.11 35.51%
EPS 10.46 7.38 5.98 1.77 2.57 1.99 1.78 225.99%
DPS 0.00 5.40 0.00 1.80 0.00 1.50 0.00 -
NAPS 2.21 2.15 2.07 2.01 1.99 1.97 1.97 7.97%
Adjusted Per Share Value based on latest NOSH - 299,533
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 55.97 49.05 48.88 43.52 45.17 39.60 35.85 34.61%
EPS 10.01 7.06 5.76 1.71 2.46 1.92 1.72 223.89%
DPS 0.00 5.16 0.00 1.73 0.00 1.45 0.00 -
NAPS 2.1136 2.0562 1.9942 1.9364 1.9065 1.9022 1.9031 7.25%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 1.62 1.38 1.26 1.20 1.15 1.12 0.965 -
P/RPS 2.77 2.69 2.48 2.66 2.44 2.73 2.60 4.31%
P/EPS 15.48 18.69 21.06 67.79 44.73 56.41 54.06 -56.58%
EY 6.46 5.35 4.75 1.48 2.24 1.77 1.85 130.34%
DY 0.00 3.91 0.00 1.50 0.00 1.34 0.00 -
P/NAPS 0.73 0.64 0.61 0.60 0.58 0.57 0.49 30.47%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 27/05/22 23/02/22 26/11/21 17/09/21 24/05/21 26/02/21 25/11/20 -
Price 1.49 1.65 1.22 1.28 1.37 1.03 1.00 -
P/RPS 2.55 3.22 2.40 2.83 2.91 2.51 2.69 -3.50%
P/EPS 14.24 22.35 20.40 72.31 53.29 51.88 56.02 -59.90%
EY 7.02 4.47 4.90 1.38 1.88 1.93 1.78 149.82%
DY 0.00 3.27 0.00 1.41 0.00 1.46 0.00 -
P/NAPS 0.67 0.77 0.59 0.64 0.69 0.52 0.51 19.97%

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