[CHINWEL] QoQ Quarter Result on 31-Mar-2016 [#3]

Stock
[CHINWEL] CHIN WELL HOLDINGS BHD
Announcement Date
26-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
31-Mar-2016 [#3]
Profit Trend
QoQ- -42.03%
YoY- -1.14%
Quarter Report
Latest QR
Upcoming QR
CHINWEL's Result
CHINWEL's Financial Summary
View:
Show?
Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 126,278 113,309 133,345 111,237 122,925 140,627 129,533 -1.67%
PBT 18,521 15,206 17,992 13,541 21,441 21,827 14,354 18.42%
Tax -4,118 -2,343 -2,300 -2,716 -2,769 -3,647 -1,859 69.52%
NP 14,403 12,863 15,692 10,825 18,672 18,180 12,495 9.88%
-
NP to SH 14,403 12,863 15,692 10,825 18,672 18,180 12,495 9.88%
-
Tax Rate 22.23% 15.41% 12.78% 20.06% 12.91% 16.71% 12.95% -
Total Cost 111,875 100,446 117,653 100,412 104,253 122,447 117,038 -2.94%
-
Net Worth 530,173 503,725 494,086 476,779 494,523 485,243 425,034 15.79%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div 10,483 - 13,475 - 11,988 - 10,880 -2.43%
Div Payout % 72.79% - 85.87% - 64.21% - 87.08% -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 530,173 503,725 494,086 476,779 494,523 485,243 425,034 15.79%
NOSH 299,533 299,836 299,446 299,861 299,711 299,533 283,356 3.75%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 11.41% 11.35% 11.77% 9.73% 15.19% 12.93% 9.65% -
ROE 2.72% 2.55% 3.18% 2.27% 3.78% 3.75% 2.94% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 42.16 37.79 44.53 37.10 41.01 46.95 45.71 -5.22%
EPS 4.81 4.29 5.24 3.61 6.23 6.07 4.41 5.93%
DPS 3.50 0.00 4.50 0.00 4.00 0.00 3.84 -5.96%
NAPS 1.77 1.68 1.65 1.59 1.65 1.62 1.50 11.61%
Adjusted Per Share Value based on latest NOSH - 299,861
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 42.16 37.83 44.52 37.14 41.04 46.95 43.24 -1.66%
EPS 4.81 4.29 5.24 3.61 6.23 6.07 4.17 9.93%
DPS 3.50 0.00 4.50 0.00 4.00 0.00 3.63 -2.39%
NAPS 1.77 1.6817 1.6495 1.5917 1.651 1.62 1.419 15.79%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 1.54 1.76 1.45 1.68 2.10 1.40 1.54 -
P/RPS 3.65 4.66 3.26 4.53 5.12 2.98 3.37 5.43%
P/EPS 32.03 41.03 27.67 46.54 33.71 23.07 34.92 -5.57%
EY 3.12 2.44 3.61 2.15 2.97 4.34 2.86 5.94%
DY 2.27 0.00 3.10 0.00 1.90 0.00 2.49 -5.95%
P/NAPS 0.87 1.05 0.88 1.06 1.27 0.86 1.03 -10.59%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 27/02/17 22/11/16 25/08/16 26/05/16 26/02/16 26/11/15 27/08/15 -
Price 1.74 1.56 1.51 1.67 1.81 1.69 1.39 -
P/RPS 4.13 4.13 3.39 4.50 4.41 3.60 3.04 22.55%
P/EPS 36.19 36.36 28.81 46.26 29.05 27.84 31.52 9.60%
EY 2.76 2.75 3.47 2.16 3.44 3.59 3.17 -8.78%
DY 2.01 0.00 2.98 0.00 2.21 0.00 2.76 -18.97%
P/NAPS 0.98 0.93 0.92 1.05 1.10 1.04 0.93 3.53%

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