[CHINWEL] QoQ TTM Result on 30-Sep-2023 [#1]

Stock
[CHINWEL] CHIN WELL HOLDINGS BHD
Announcement Date
29-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2024
Quarter
30-Sep-2023 [#1]
Profit Trend
QoQ- -59.04%
YoY- -84.55%
Quarter Report
Latest QR
Upcoming QR
CHINWEL's Result
CHINWEL's Financial Summary
View:
Show?
TTM Result
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Revenue 343,655 343,944 353,195 381,071 456,452 557,712 635,148 -33.62%
PBT 10,596 13,178 10,157 21,418 52,280 81,154 118,603 -80.04%
Tax -1,577 -2,803 -2,322 -5,326 -12,891 -19,233 -26,671 -84.84%
NP 9,019 10,375 7,835 16,092 39,389 61,921 91,932 -78.75%
-
NP to SH 9,089 10,445 7,904 16,162 39,461 61,993 91,987 -78.65%
-
Tax Rate 14.88% 21.27% 22.86% 24.87% 24.66% 23.70% 22.49% -
Total Cost 334,636 333,569 345,360 364,979 417,063 495,791 543,216 -27.62%
-
Net Worth 661,701 676,024 670,292 673,162 681,755 661,704 673,164 -1.13%
Dividend
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Div 5,041 2,033 2,033 15,783 15,783 36,666 36,666 -73.39%
Div Payout % 55.47% 19.47% 25.73% 97.66% 40.00% 59.15% 39.86% -
Equity
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Net Worth 661,701 676,024 670,292 673,162 681,755 661,704 673,164 -1.13%
NOSH 299,533 299,533 299,533 299,533 299,533 299,533 299,533 0.00%
Ratio Analysis
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
NP Margin 2.62% 3.02% 2.22% 4.22% 8.63% 11.10% 14.47% -
ROE 1.37% 1.55% 1.18% 2.40% 5.79% 9.37% 13.66% -
Per Share
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 119.97 120.07 123.30 133.03 159.35 194.70 221.73 -33.62%
EPS 3.17 3.65 2.76 5.64 13.78 21.64 32.11 -78.66%
DPS 1.76 0.71 0.71 5.51 5.51 12.80 12.80 -73.39%
NAPS 2.31 2.36 2.34 2.35 2.38 2.31 2.35 -1.13%
Adjusted Per Share Value based on latest NOSH - 299,533
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 114.73 114.83 117.92 127.22 152.39 186.19 212.05 -33.62%
EPS 3.03 3.49 2.64 5.40 13.17 20.70 30.71 -78.67%
DPS 1.68 0.68 0.68 5.27 5.27 12.24 12.24 -73.42%
NAPS 2.2091 2.2569 2.2378 2.2474 2.2761 2.2091 2.2474 -1.14%
Price Multiplier on Financial Quarter End Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 -
Price 1.22 1.21 1.27 1.36 1.32 1.61 1.60 -
P/RPS 1.02 1.01 1.03 1.02 0.83 0.83 0.72 26.16%
P/EPS 38.45 33.18 46.03 24.10 9.58 7.44 4.98 291.12%
EY 2.60 3.01 2.17 4.15 10.44 13.44 20.07 -74.42%
DY 1.44 0.59 0.56 4.05 4.17 7.95 8.00 -68.15%
P/NAPS 0.53 0.51 0.54 0.58 0.55 0.70 0.68 -15.32%
Price Multiplier on Announcement Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 30/08/24 29/05/24 27/02/24 29/11/23 29/08/23 26/05/23 28/02/23 -
Price 1.03 1.26 1.22 1.34 1.43 1.44 1.69 -
P/RPS 0.86 1.05 0.99 1.01 0.90 0.74 0.76 8.59%
P/EPS 32.46 34.56 44.21 23.75 10.38 6.65 5.26 236.81%
EY 3.08 2.89 2.26 4.21 9.63 15.03 19.00 -70.30%
DY 1.71 0.56 0.58 4.11 3.85 8.89 7.57 -62.94%
P/NAPS 0.45 0.53 0.52 0.57 0.60 0.62 0.72 -26.92%

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