[CHINWEL] QoQ Quarter Result on 31-Dec-2020 [#2]

Stock
[CHINWEL] CHIN WELL HOLDINGS BHD
Announcement Date
26-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Dec-2020 [#2]
Profit Trend
QoQ- 11.17%
YoY- 34.28%
Quarter Report
Latest QR
Upcoming QR
CHINWEL's Result
CHINWEL's Financial Summary
View:
Show?
Quarter Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 146,415 130,345 135,314 118,604 107,392 82,215 150,401 -1.77%
PBT 22,121 8,779 9,274 8,186 6,841 -16,282 9,634 73.95%
Tax -4,860 -3,671 -1,896 -2,444 -1,676 -309 -1,612 108.55%
NP 17,261 5,108 7,378 5,742 5,165 -16,591 8,022 66.59%
-
NP to SH 17,261 5,108 7,378 5,742 5,165 -16,591 8,022 66.59%
-
Tax Rate 21.97% 41.82% 20.44% 29.86% 24.50% - 16.73% -
Total Cost 129,154 125,237 127,936 112,862 102,227 98,806 142,379 -6.28%
-
Net Worth 597,339 580,025 571,060 569,759 570,041 568,582 583,002 1.63%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div - 5,194 - 4,338 - - - -
Div Payout % - 101.69% - 75.55% - - - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 597,339 580,025 571,060 569,759 570,041 568,582 583,002 1.63%
NOSH 299,533 299,533 299,533 299,533 299,533 299,533 299,533 0.00%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 11.79% 3.92% 5.45% 4.84% 4.81% -20.18% 5.33% -
ROE 2.89% 0.88% 1.29% 1.01% 0.91% -2.92% 1.38% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 50.74 45.17 47.15 41.01 37.11 28.05 51.34 -0.77%
EPS 5.98 1.77 2.57 1.99 1.78 -5.66 2.74 68.17%
DPS 0.00 1.80 0.00 1.50 0.00 0.00 0.00 -
NAPS 2.07 2.01 1.99 1.97 1.97 1.94 1.99 2.65%
Adjusted Per Share Value based on latest NOSH - 299,533
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 51.05 45.44 47.18 41.35 37.44 28.66 52.44 -1.77%
EPS 6.02 1.78 2.57 2.00 1.80 -5.78 2.80 66.50%
DPS 0.00 1.81 0.00 1.51 0.00 0.00 0.00 -
NAPS 2.0825 2.0222 1.9909 1.9864 1.9874 1.9823 2.0326 1.62%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 1.26 1.20 1.15 1.12 0.965 1.01 0.88 -
P/RPS 2.48 2.66 2.44 2.73 2.60 3.60 1.71 28.09%
P/EPS 21.06 67.79 44.73 56.41 54.06 -17.84 32.14 -24.53%
EY 4.75 1.48 2.24 1.77 1.85 -5.60 3.11 32.58%
DY 0.00 1.50 0.00 1.34 0.00 0.00 0.00 -
P/NAPS 0.61 0.60 0.58 0.57 0.49 0.52 0.44 24.30%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 26/11/21 17/09/21 24/05/21 26/02/21 25/11/20 26/08/20 25/06/20 -
Price 1.22 1.28 1.37 1.03 1.00 1.01 1.02 -
P/RPS 2.40 2.83 2.91 2.51 2.69 3.60 1.99 13.28%
P/EPS 20.40 72.31 53.29 51.88 56.02 -17.84 37.25 -33.03%
EY 4.90 1.38 1.88 1.93 1.78 -5.60 2.68 49.46%
DY 0.00 1.41 0.00 1.46 0.00 0.00 0.00 -
P/NAPS 0.59 0.64 0.69 0.52 0.51 0.52 0.51 10.19%

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