[CHINWEL] QoQ TTM Result on 31-Dec-2020 [#2]

Stock
[CHINWEL] CHIN WELL HOLDINGS BHD
Announcement Date
26-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Dec-2020 [#2]
Profit Trend
QoQ- 168.12%
YoY- -93.31%
Quarter Report
Latest QR
Upcoming QR
CHINWEL's Result
CHINWEL's Financial Summary
View:
Show?
TTM Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 530,678 491,655 443,525 458,612 487,711 535,784 619,794 -9.82%
PBT 48,360 33,080 8,019 8,379 5,600 7,303 37,515 18.42%
Tax -12,871 -9,687 -6,325 -6,041 -4,728 -4,883 -6,848 52.24%
NP 35,489 23,393 1,694 2,338 872 2,420 30,667 10.21%
-
NP to SH 35,489 23,393 1,694 2,338 872 2,420 30,667 10.21%
-
Tax Rate 26.61% 29.28% 78.88% 72.10% 84.43% 66.86% 18.25% -
Total Cost 495,189 468,262 441,831 456,274 486,839 533,364 589,127 -10.92%
-
Net Worth 597,339 580,025 571,060 569,759 570,041 568,582 583,002 1.63%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div 9,532 9,532 4,338 4,338 4,401 4,401 14,241 -23.46%
Div Payout % 26.86% 40.75% 256.10% 185.55% 504.76% 181.88% 46.44% -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 597,339 580,025 571,060 569,759 570,041 568,582 583,002 1.63%
NOSH 299,533 299,533 299,533 299,533 299,533 299,533 299,533 0.00%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 6.69% 4.76% 0.38% 0.51% 0.18% 0.45% 4.95% -
ROE 5.94% 4.03% 0.30% 0.41% 0.15% 0.43% 5.26% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 183.90 170.38 154.56 158.57 168.55 182.81 211.56 -8.91%
EPS 12.30 8.11 0.59 0.81 0.30 0.83 10.47 11.32%
DPS 3.30 3.30 1.51 1.50 1.50 1.50 4.85 -22.62%
NAPS 2.07 2.01 1.99 1.97 1.97 1.94 1.99 2.65%
Adjusted Per Share Value based on latest NOSH - 299,533
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 177.17 164.14 148.07 153.11 162.82 178.87 206.92 -9.82%
EPS 11.85 7.81 0.57 0.78 0.29 0.81 10.24 10.21%
DPS 3.18 3.18 1.45 1.45 1.47 1.47 4.75 -23.45%
NAPS 1.9942 1.9364 1.9065 1.9022 1.9031 1.8982 1.9464 1.62%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 1.26 1.20 1.15 1.12 0.965 1.01 0.88 -
P/RPS 0.69 0.70 0.74 0.71 0.57 0.55 0.42 39.18%
P/EPS 10.25 14.80 194.81 138.55 320.22 122.32 8.41 14.08%
EY 9.76 6.76 0.51 0.72 0.31 0.82 11.90 -12.36%
DY 2.62 2.75 1.31 1.34 1.55 1.49 5.51 -39.05%
P/NAPS 0.61 0.60 0.58 0.57 0.49 0.52 0.44 24.30%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 26/11/21 17/09/21 24/05/21 26/02/21 25/11/20 26/08/20 25/06/20 -
Price 1.22 1.28 1.37 1.03 1.00 1.01 1.02 -
P/RPS 0.66 0.75 0.89 0.65 0.59 0.55 0.48 23.62%
P/EPS 9.92 15.79 232.08 127.41 331.84 122.32 9.74 1.22%
EY 10.08 6.33 0.43 0.78 0.30 0.82 10.26 -1.17%
DY 2.70 2.58 1.10 1.46 1.50 1.49 4.75 -31.35%
P/NAPS 0.59 0.64 0.69 0.52 0.51 0.52 0.51 10.19%

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