[CHINWEL] QoQ Quarter Result on 31-Mar-2017 [#3]

Stock
[CHINWEL] CHIN WELL HOLDINGS BHD
Announcement Date
25-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
31-Mar-2017 [#3]
Profit Trend
QoQ- 1.86%
YoY- 35.53%
Quarter Report
Latest QR
Upcoming QR
CHINWEL's Result
CHINWEL's Financial Summary
View:
Show?
Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 160,532 137,939 141,096 140,605 126,278 113,309 133,345 13.12%
PBT 18,893 16,699 11,086 17,305 18,521 15,206 17,992 3.30%
Tax -3,538 -2,726 -1,965 -2,634 -4,118 -2,343 -2,300 33.15%
NP 15,355 13,973 9,121 14,671 14,403 12,863 15,692 -1.43%
-
NP to SH 15,355 13,973 9,121 14,671 14,403 12,863 15,692 -1.43%
-
Tax Rate 18.73% 16.32% 17.73% 15.22% 22.23% 15.41% 12.78% -
Total Cost 145,177 123,966 131,975 125,934 111,875 100,446 117,653 14.99%
-
Net Worth 546,571 533,117 533,168 530,173 530,173 503,725 494,086 6.94%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 11,648 - 9,884 - 10,483 - 13,475 -9.23%
Div Payout % 75.86% - 108.37% - 72.79% - 85.87% -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 546,571 533,117 533,168 530,173 530,173 503,725 494,086 6.94%
NOSH 299,533 299,533 299,533 299,533 299,533 299,836 299,446 0.01%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 9.57% 10.13% 6.46% 10.43% 11.41% 11.35% 11.77% -
ROE 2.81% 2.62% 1.71% 2.77% 2.72% 2.55% 3.18% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 53.75 46.06 47.11 46.94 42.16 37.79 44.53 13.32%
EPS 5.14 4.67 3.05 4.90 4.81 4.29 5.24 -1.27%
DPS 3.90 0.00 3.30 0.00 3.50 0.00 4.50 -9.07%
NAPS 1.83 1.78 1.78 1.77 1.77 1.68 1.65 7.12%
Adjusted Per Share Value based on latest NOSH - 299,533
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 55.97 48.09 49.19 49.02 44.03 39.50 46.49 13.13%
EPS 5.35 4.87 3.18 5.11 5.02 4.48 5.47 -1.46%
DPS 4.06 0.00 3.45 0.00 3.65 0.00 4.70 -9.27%
NAPS 1.9055 1.8586 1.8588 1.8484 1.8484 1.7562 1.7226 6.93%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 1.83 1.76 1.79 1.79 1.54 1.76 1.45 -
P/RPS 3.40 3.82 3.80 3.81 3.65 4.66 3.26 2.83%
P/EPS 35.60 37.72 58.78 36.55 32.03 41.03 27.67 18.23%
EY 2.81 2.65 1.70 2.74 3.12 2.44 3.61 -15.34%
DY 2.13 0.00 1.84 0.00 2.27 0.00 3.10 -22.08%
P/NAPS 1.00 0.99 1.01 1.01 0.87 1.05 0.88 8.87%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 27/02/18 23/11/17 29/08/17 25/05/17 27/02/17 22/11/16 25/08/16 -
Price 1.68 1.75 1.79 1.80 1.74 1.56 1.51 -
P/RPS 3.13 3.80 3.80 3.83 4.13 4.13 3.39 -5.16%
P/EPS 32.68 37.51 58.78 36.75 36.19 36.36 28.81 8.74%
EY 3.06 2.67 1.70 2.72 2.76 2.75 3.47 -8.01%
DY 2.32 0.00 1.84 0.00 2.01 0.00 2.98 -15.33%
P/NAPS 0.92 0.98 1.01 1.02 0.98 0.93 0.92 0.00%

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