[CHINWEL] QoQ TTM Result on 30-Jun-2017 [#4]

Stock
[CHINWEL] CHIN WELL HOLDINGS BHD
Announcement Date
29-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
30-Jun-2017 [#4]
Profit Trend
QoQ- -11.4%
YoY- -19.43%
Quarter Report
Latest QR
Upcoming QR
CHINWEL's Result
CHINWEL's Financial Summary
View:
Show?
TTM Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 582,345 580,172 545,918 521,288 513,537 484,169 480,816 13.63%
PBT 57,206 63,983 63,611 62,118 69,024 65,260 68,180 -11.05%
Tax -10,199 -10,863 -11,443 -11,060 -11,395 -11,477 -10,128 0.46%
NP 47,007 53,120 52,168 51,058 57,629 53,783 58,052 -13.13%
-
NP to SH 47,007 53,120 52,168 51,058 57,629 53,783 58,052 -13.13%
-
Tax Rate 17.83% 16.98% 17.99% 17.80% 16.51% 17.59% 14.85% -
Total Cost 535,338 527,052 493,750 470,230 455,908 430,386 422,764 17.06%
-
Net Worth 523,552 546,571 533,117 533,168 530,173 530,173 503,725 2.60%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div 21,532 21,532 20,368 20,368 23,958 23,958 25,463 -10.58%
Div Payout % 45.81% 40.54% 39.04% 39.89% 41.57% 44.55% 43.86% -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 523,552 546,571 533,117 533,168 530,173 530,173 503,725 2.60%
NOSH 299,533 299,533 299,533 299,533 299,533 299,533 299,836 -0.06%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 8.07% 9.16% 9.56% 9.79% 11.22% 11.11% 12.07% -
ROE 8.98% 9.72% 9.79% 9.58% 10.87% 10.14% 11.52% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 195.76 194.25 182.27 174.03 171.45 161.64 160.36 14.23%
EPS 15.80 17.79 17.42 17.05 19.24 17.96 19.36 -12.67%
DPS 7.20 7.20 6.80 6.80 8.00 8.00 8.50 -10.48%
NAPS 1.76 1.83 1.78 1.78 1.77 1.77 1.68 3.15%
Adjusted Per Share Value based on latest NOSH - 299,533
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 194.42 193.69 182.26 174.03 171.45 161.64 160.52 13.63%
EPS 15.69 17.73 17.42 17.05 19.24 17.96 19.38 -13.14%
DPS 7.19 7.19 6.80 6.80 8.00 8.00 8.50 -10.56%
NAPS 1.7479 1.8247 1.7798 1.78 1.77 1.77 1.6817 2.60%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 1.63 1.83 1.76 1.79 1.79 1.54 1.76 -
P/RPS 0.83 0.94 0.97 1.03 1.04 0.95 1.10 -17.13%
P/EPS 10.32 10.29 10.10 10.50 9.30 8.58 9.09 8.83%
EY 9.69 9.72 9.90 9.52 10.75 11.66 11.00 -8.11%
DY 4.42 3.93 3.86 3.80 4.47 5.19 4.83 -5.74%
P/NAPS 0.93 1.00 0.99 1.01 1.01 0.87 1.05 -7.77%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 24/05/18 27/02/18 23/11/17 29/08/17 25/05/17 27/02/17 22/11/16 -
Price 1.62 1.68 1.75 1.79 1.80 1.74 1.56 -
P/RPS 0.83 0.86 0.96 1.03 1.05 1.08 0.97 -9.87%
P/EPS 10.25 9.45 10.05 10.50 9.36 9.69 8.06 17.39%
EY 9.75 10.59 9.95 9.52 10.69 10.32 12.41 -14.86%
DY 4.44 4.29 3.89 3.80 4.44 4.60 5.45 -12.78%
P/NAPS 0.92 0.92 0.98 1.01 1.02 0.98 0.93 -0.71%

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