[CHINWEL] QoQ Quarter Result on 30-Sep-2020 [#1]

Stock
[CHINWEL] CHIN WELL HOLDINGS BHD
Announcement Date
25-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
30-Sep-2020 [#1]
Profit Trend
QoQ- 131.13%
YoY- -23.06%
Quarter Report
Latest QR
Upcoming QR
CHINWEL's Result
CHINWEL's Financial Summary
View:
Show?
Quarter Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 130,345 135,314 118,604 107,392 82,215 150,401 147,703 -8.00%
PBT 8,779 9,274 8,186 6,841 -16,282 9,634 5,407 38.18%
Tax -3,671 -1,896 -2,444 -1,676 -309 -1,612 -1,131 119.37%
NP 5,108 7,378 5,742 5,165 -16,591 8,022 4,276 12.59%
-
NP to SH 5,108 7,378 5,742 5,165 -16,591 8,022 4,276 12.59%
-
Tax Rate 41.82% 20.44% 29.86% 24.50% - 16.73% 20.92% -
Total Cost 125,237 127,936 112,862 102,227 98,806 142,379 143,427 -8.65%
-
Net Worth 580,025 571,060 569,759 570,041 568,582 583,002 575,132 0.56%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div 5,194 - 4,338 - - - 4,401 11.68%
Div Payout % 101.69% - 75.55% - - - 102.94% -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 580,025 571,060 569,759 570,041 568,582 583,002 575,132 0.56%
NOSH 299,533 299,533 299,533 299,533 299,533 299,533 299,533 0.00%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin 3.92% 5.45% 4.84% 4.81% -20.18% 5.33% 2.89% -
ROE 0.88% 1.29% 1.01% 0.91% -2.92% 1.38% 0.74% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 45.17 47.15 41.01 37.11 28.05 51.34 50.34 -6.97%
EPS 1.77 2.57 1.99 1.78 -5.66 2.74 1.46 13.70%
DPS 1.80 0.00 1.50 0.00 0.00 0.00 1.50 12.93%
NAPS 2.01 1.99 1.97 1.97 1.94 1.99 1.96 1.69%
Adjusted Per Share Value based on latest NOSH - 299,533
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 45.44 47.18 41.35 37.44 28.66 52.44 51.49 -8.00%
EPS 1.78 2.57 2.00 1.80 -5.78 2.80 1.49 12.59%
DPS 1.81 0.00 1.51 0.00 0.00 0.00 1.53 11.86%
NAPS 2.0222 1.9909 1.9864 1.9874 1.9823 2.0326 2.0051 0.56%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 1.20 1.15 1.12 0.965 1.01 0.88 1.38 -
P/RPS 2.66 2.44 2.73 2.60 3.60 1.71 2.74 -1.95%
P/EPS 67.79 44.73 56.41 54.06 -17.84 32.14 94.70 -19.99%
EY 1.48 2.24 1.77 1.85 -5.60 3.11 1.06 24.94%
DY 1.50 0.00 1.34 0.00 0.00 0.00 1.09 23.74%
P/NAPS 0.60 0.58 0.57 0.49 0.52 0.44 0.70 -9.77%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 17/09/21 24/05/21 26/02/21 25/11/20 26/08/20 25/06/20 27/02/20 -
Price 1.28 1.37 1.03 1.00 1.01 1.02 1.36 -
P/RPS 2.83 2.91 2.51 2.69 3.60 1.99 2.70 3.18%
P/EPS 72.31 53.29 51.88 56.02 -17.84 37.25 93.33 -15.65%
EY 1.38 1.88 1.93 1.78 -5.60 2.68 1.07 18.50%
DY 1.41 0.00 1.46 0.00 0.00 0.00 1.10 18.01%
P/NAPS 0.64 0.69 0.52 0.51 0.52 0.51 0.69 -4.89%

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