[CHINWEL] QoQ TTM Result on 30-Jun-2016 [#4]

Stock
[CHINWEL] CHIN WELL HOLDINGS BHD
Announcement Date
25-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
30-Jun-2016 [#4]
Profit Trend
QoQ- 5.31%
YoY- 55.56%
Quarter Report
Latest QR
Upcoming QR
CHINWEL's Result
CHINWEL's Financial Summary
View:
Show?
TTM Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 513,537 484,169 480,816 508,134 504,322 512,720 515,530 -0.25%
PBT 69,024 65,260 68,180 74,801 71,163 72,108 63,972 5.19%
Tax -11,395 -11,477 -10,128 -11,432 -10,991 -10,717 -9,839 10.27%
NP 57,629 53,783 58,052 63,369 60,172 61,391 54,133 4.25%
-
NP to SH 57,629 53,783 58,052 63,369 60,172 60,297 49,965 9.97%
-
Tax Rate 16.51% 17.59% 14.85% 15.28% 15.44% 14.86% 15.38% -
Total Cost 455,908 430,386 422,764 444,765 444,150 451,329 461,397 -0.79%
-
Net Worth 530,173 530,173 503,725 494,086 476,779 494,523 485,199 6.08%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div 23,958 23,958 25,463 25,463 22,869 22,869 16,331 29.07%
Div Payout % 41.57% 44.55% 43.86% 40.18% 38.01% 37.93% 32.69% -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 530,173 530,173 503,725 494,086 476,779 494,523 485,199 6.08%
NOSH 299,533 299,533 299,836 299,446 299,861 299,711 299,533 0.00%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 11.22% 11.11% 12.07% 12.47% 11.93% 11.97% 10.50% -
ROE 10.87% 10.14% 11.52% 12.83% 12.62% 12.19% 10.30% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 171.45 161.64 160.36 169.69 168.18 171.07 172.13 -0.26%
EPS 19.24 17.96 19.36 21.16 20.07 20.12 16.68 9.97%
DPS 8.00 8.00 8.50 8.50 7.63 7.63 5.45 29.13%
NAPS 1.77 1.77 1.68 1.65 1.59 1.65 1.62 6.07%
Adjusted Per Share Value based on latest NOSH - 299,446
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 179.04 168.80 167.63 177.15 175.82 178.75 179.73 -0.25%
EPS 20.09 18.75 20.24 22.09 20.98 21.02 17.42 9.96%
DPS 8.35 8.35 8.88 8.88 7.97 7.97 5.69 29.10%
NAPS 1.8484 1.8484 1.7562 1.7226 1.6622 1.7241 1.6916 6.08%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 1.79 1.54 1.76 1.45 1.68 2.10 1.40 -
P/RPS 1.04 0.95 1.10 0.85 1.00 1.23 0.81 18.11%
P/EPS 9.30 8.58 9.09 6.85 8.37 10.44 8.39 7.09%
EY 10.75 11.66 11.00 14.59 11.94 9.58 11.92 -6.64%
DY 4.47 5.19 4.83 5.86 4.54 3.63 3.89 9.69%
P/NAPS 1.01 0.87 1.05 0.88 1.06 1.27 0.86 11.30%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 25/05/17 27/02/17 22/11/16 25/08/16 26/05/16 26/02/16 26/11/15 -
Price 1.80 1.74 1.56 1.51 1.67 1.81 1.69 -
P/RPS 1.05 1.08 0.97 0.89 0.99 1.06 0.98 4.70%
P/EPS 9.36 9.69 8.06 7.14 8.32 9.00 10.13 -5.12%
EY 10.69 10.32 12.41 14.01 12.02 11.12 9.87 5.45%
DY 4.44 4.60 5.45 5.63 4.57 4.22 3.23 23.60%
P/NAPS 1.02 0.98 0.93 0.92 1.05 1.10 1.04 -1.28%

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