[CHINWEL] QoQ TTM Result on 31-Mar-2016 [#3]

Stock
[CHINWEL] CHIN WELL HOLDINGS BHD
Announcement Date
26-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
31-Mar-2016 [#3]
Profit Trend
QoQ- -0.21%
YoY- 37.66%
Quarter Report
Latest QR
Upcoming QR
CHINWEL's Result
CHINWEL's Financial Summary
View:
Show?
TTM Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 484,169 480,816 508,134 504,322 512,720 515,530 502,420 -2.42%
PBT 65,260 68,180 74,801 71,163 72,108 63,972 57,147 9.20%
Tax -11,477 -10,128 -11,432 -10,991 -10,717 -9,839 -7,694 30.39%
NP 53,783 58,052 63,369 60,172 61,391 54,133 49,453 5.72%
-
NP to SH 53,783 58,052 63,369 60,172 60,297 49,965 40,735 20.25%
-
Tax Rate 17.59% 14.85% 15.28% 15.44% 14.86% 15.38% 13.46% -
Total Cost 430,386 422,764 444,765 444,150 451,329 461,397 452,967 -3.33%
-
Net Worth 530,173 503,725 494,086 476,779 494,523 485,199 425,034 15.79%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div 23,958 25,463 25,463 22,869 22,869 16,331 16,331 28.95%
Div Payout % 44.55% 43.86% 40.18% 38.01% 37.93% 32.69% 40.09% -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 530,173 503,725 494,086 476,779 494,523 485,199 425,034 15.79%
NOSH 299,533 299,836 299,446 299,861 299,711 299,533 283,356 3.75%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 11.11% 12.07% 12.47% 11.93% 11.97% 10.50% 9.84% -
ROE 10.14% 11.52% 12.83% 12.62% 12.19% 10.30% 9.58% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 161.64 160.36 169.69 168.18 171.07 172.13 177.31 -5.95%
EPS 17.96 19.36 21.16 20.07 20.12 16.68 14.38 15.89%
DPS 8.00 8.50 8.50 7.63 7.63 5.45 5.76 24.35%
NAPS 1.77 1.68 1.65 1.59 1.65 1.62 1.50 11.61%
Adjusted Per Share Value based on latest NOSH - 299,861
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 168.80 167.63 177.15 175.82 178.75 179.73 175.16 -2.42%
EPS 18.75 20.24 22.09 20.98 21.02 17.42 14.20 20.25%
DPS 8.35 8.88 8.88 7.97 7.97 5.69 5.69 28.98%
NAPS 1.8484 1.7562 1.7226 1.6622 1.7241 1.6916 1.4818 15.80%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 1.54 1.76 1.45 1.68 2.10 1.40 1.54 -
P/RPS 0.95 1.10 0.85 1.00 1.23 0.81 0.87 6.01%
P/EPS 8.58 9.09 6.85 8.37 10.44 8.39 10.71 -13.68%
EY 11.66 11.00 14.59 11.94 9.58 11.92 9.34 15.86%
DY 5.19 4.83 5.86 4.54 3.63 3.89 3.74 24.28%
P/NAPS 0.87 1.05 0.88 1.06 1.27 0.86 1.03 -10.59%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 27/02/17 22/11/16 25/08/16 26/05/16 26/02/16 26/11/15 27/08/15 -
Price 1.74 1.56 1.51 1.67 1.81 1.69 1.39 -
P/RPS 1.08 0.97 0.89 0.99 1.06 0.98 0.78 24.10%
P/EPS 9.69 8.06 7.14 8.32 9.00 10.13 9.67 0.13%
EY 10.32 12.41 14.01 12.02 11.12 9.87 10.34 -0.12%
DY 4.60 5.45 5.63 4.57 4.22 3.23 4.15 7.07%
P/NAPS 0.98 0.93 0.92 1.05 1.10 1.04 0.93 3.53%

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