[CHINWEL] QoQ Quarter Result on 31-Dec-2016 [#2]

Stock
[CHINWEL] CHIN WELL HOLDINGS BHD
Announcement Date
27-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
31-Dec-2016 [#2]
Profit Trend
QoQ- 11.97%
YoY- -22.86%
Quarter Report
Latest QR
Upcoming QR
CHINWEL's Result
CHINWEL's Financial Summary
View:
Show?
Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 137,939 141,096 140,605 126,278 113,309 133,345 111,237 15.40%
PBT 16,699 11,086 17,305 18,521 15,206 17,992 13,541 14.98%
Tax -2,726 -1,965 -2,634 -4,118 -2,343 -2,300 -2,716 0.24%
NP 13,973 9,121 14,671 14,403 12,863 15,692 10,825 18.53%
-
NP to SH 13,973 9,121 14,671 14,403 12,863 15,692 10,825 18.53%
-
Tax Rate 16.32% 17.73% 15.22% 22.23% 15.41% 12.78% 20.06% -
Total Cost 123,966 131,975 125,934 111,875 100,446 117,653 100,412 15.06%
-
Net Worth 533,117 533,168 530,173 530,173 503,725 494,086 476,779 7.72%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div - 9,884 - 10,483 - 13,475 - -
Div Payout % - 108.37% - 72.79% - 85.87% - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 533,117 533,168 530,173 530,173 503,725 494,086 476,779 7.72%
NOSH 299,533 299,533 299,533 299,533 299,836 299,446 299,861 -0.07%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 10.13% 6.46% 10.43% 11.41% 11.35% 11.77% 9.73% -
ROE 2.62% 1.71% 2.77% 2.72% 2.55% 3.18% 2.27% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 46.06 47.11 46.94 42.16 37.79 44.53 37.10 15.49%
EPS 4.67 3.05 4.90 4.81 4.29 5.24 3.61 18.70%
DPS 0.00 3.30 0.00 3.50 0.00 4.50 0.00 -
NAPS 1.78 1.78 1.77 1.77 1.68 1.65 1.59 7.80%
Adjusted Per Share Value based on latest NOSH - 299,533
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 48.09 49.19 49.02 44.03 39.50 46.49 38.78 15.40%
EPS 4.87 3.18 5.11 5.02 4.48 5.47 3.77 18.59%
DPS 0.00 3.45 0.00 3.65 0.00 4.70 0.00 -
NAPS 1.8586 1.8588 1.8484 1.8484 1.7562 1.7226 1.6622 7.72%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 1.76 1.79 1.79 1.54 1.76 1.45 1.68 -
P/RPS 3.82 3.80 3.81 3.65 4.66 3.26 4.53 -10.73%
P/EPS 37.72 58.78 36.55 32.03 41.03 27.67 46.54 -13.06%
EY 2.65 1.70 2.74 3.12 2.44 3.61 2.15 14.94%
DY 0.00 1.84 0.00 2.27 0.00 3.10 0.00 -
P/NAPS 0.99 1.01 1.01 0.87 1.05 0.88 1.06 -4.44%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 23/11/17 29/08/17 25/05/17 27/02/17 22/11/16 25/08/16 26/05/16 -
Price 1.75 1.79 1.80 1.74 1.56 1.51 1.67 -
P/RPS 3.80 3.80 3.83 4.13 4.13 3.39 4.50 -10.65%
P/EPS 37.51 58.78 36.75 36.19 36.36 28.81 46.26 -13.03%
EY 2.67 1.70 2.72 2.76 2.75 3.47 2.16 15.16%
DY 0.00 1.84 0.00 2.01 0.00 2.98 0.00 -
P/NAPS 0.98 1.01 1.02 0.98 0.93 0.92 1.05 -4.49%

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