[CHINWEL] QoQ TTM Result on 31-Dec-2021 [#2]

Stock
[CHINWEL] CHIN WELL HOLDINGS BHD
Announcement Date
23-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
31-Dec-2021 [#2]
Profit Trend
QoQ- 43.41%
YoY- 2076.82%
Quarter Report
Latest QR
Upcoming QR
CHINWEL's Result
CHINWEL's Financial Summary
View:
Show?
TTM Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 670,602 657,838 591,313 558,987 530,678 491,655 443,525 31.70%
PBT 134,313 122,206 95,886 67,557 48,360 33,080 8,019 553.51%
Tax -29,744 -26,249 -22,397 -16,663 -12,871 -9,687 -6,325 180.42%
NP 104,569 95,957 73,489 50,894 35,489 23,393 1,694 1458.01%
-
NP to SH 104,622 95,989 73,490 50,894 35,489 23,393 1,694 1458.53%
-
Tax Rate 22.15% 21.48% 23.36% 24.67% 26.61% 29.28% 78.88% -
Total Cost 566,033 561,881 517,824 508,093 495,189 468,262 441,831 17.93%
-
Net Worth 673,164 664,587 633,078 615,895 597,339 580,025 571,060 11.57%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div 38,385 38,385 20,663 20,663 9,532 9,532 4,338 327.24%
Div Payout % 36.69% 39.99% 28.12% 40.60% 26.86% 40.75% 256.10% -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 673,164 664,587 633,078 615,895 597,339 580,025 571,060 11.57%
NOSH 299,533 299,533 299,533 299,533 299,533 299,533 299,533 0.00%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 15.59% 14.59% 12.43% 9.10% 6.69% 4.76% 0.38% -
ROE 15.54% 14.44% 11.61% 8.26% 5.94% 4.03% 0.30% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 234.11 229.64 206.42 195.13 183.90 170.38 154.56 31.85%
EPS 36.52 33.51 25.65 17.77 12.30 8.11 0.59 1460.85%
DPS 13.40 13.40 7.20 7.20 3.30 3.30 1.51 328.06%
NAPS 2.35 2.32 2.21 2.15 2.07 2.01 1.99 11.71%
Adjusted Per Share Value based on latest NOSH - 299,533
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 223.88 219.62 197.41 186.62 177.17 164.14 148.07 31.70%
EPS 34.93 32.05 24.53 16.99 11.85 7.81 0.57 1450.46%
DPS 12.82 12.82 6.90 6.90 3.18 3.18 1.45 327.00%
NAPS 2.2474 2.2187 2.1136 2.0562 1.9942 1.9364 1.9065 11.57%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 1.64 1.70 1.62 1.38 1.26 1.20 1.15 -
P/RPS 0.70 0.74 0.78 0.71 0.69 0.70 0.74 -3.63%
P/EPS 4.49 5.07 6.31 7.77 10.25 14.80 194.81 -91.88%
EY 22.27 19.71 15.84 12.87 9.76 6.76 0.51 1137.18%
DY 8.17 7.88 4.44 5.22 2.62 2.75 1.31 238.44%
P/NAPS 0.70 0.73 0.73 0.64 0.61 0.60 0.58 13.34%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 29/11/22 29/08/22 27/05/22 23/02/22 26/11/21 17/09/21 24/05/21 -
Price 1.46 1.76 1.49 1.65 1.22 1.28 1.37 -
P/RPS 0.62 0.77 0.72 0.85 0.66 0.75 0.89 -21.39%
P/EPS 4.00 5.25 5.81 9.29 9.92 15.79 232.08 -93.31%
EY 25.02 19.04 17.22 10.77 10.08 6.33 0.43 1397.86%
DY 9.18 7.61 4.83 4.36 2.70 2.58 1.10 310.90%
P/NAPS 0.62 0.76 0.67 0.77 0.59 0.64 0.69 -6.87%

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