[CHINWEL] QoQ TTM Result on 31-Mar-2022 [#3]

Stock
[CHINWEL] CHIN WELL HOLDINGS BHD
Announcement Date
27-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
31-Mar-2022 [#3]
Profit Trend
QoQ- 44.4%
YoY- 4238.25%
Quarter Report
Latest QR
Upcoming QR
CHINWEL's Result
CHINWEL's Financial Summary
View:
Show?
TTM Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 635,148 670,602 657,838 591,313 558,987 530,678 491,655 18.56%
PBT 118,603 134,313 122,206 95,886 67,557 48,360 33,080 133.70%
Tax -26,671 -29,744 -26,249 -22,397 -16,663 -12,871 -9,687 96.07%
NP 91,932 104,569 95,957 73,489 50,894 35,489 23,393 148.41%
-
NP to SH 91,987 104,622 95,989 73,490 50,894 35,489 23,393 148.51%
-
Tax Rate 22.49% 22.15% 21.48% 23.36% 24.67% 26.61% 29.28% -
Total Cost 543,216 566,033 561,881 517,824 508,093 495,189 468,262 10.37%
-
Net Worth 673,164 673,164 664,587 633,078 615,895 597,339 580,025 10.40%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div 36,666 38,385 38,385 20,663 20,663 9,532 9,532 144.89%
Div Payout % 39.86% 36.69% 39.99% 28.12% 40.60% 26.86% 40.75% -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 673,164 673,164 664,587 633,078 615,895 597,339 580,025 10.40%
NOSH 299,533 299,533 299,533 299,533 299,533 299,533 299,533 0.00%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 14.47% 15.59% 14.59% 12.43% 9.10% 6.69% 4.76% -
ROE 13.66% 15.54% 14.44% 11.61% 8.26% 5.94% 4.03% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 221.73 234.11 229.64 206.42 195.13 183.90 170.38 19.14%
EPS 32.11 36.52 33.51 25.65 17.77 12.30 8.11 149.64%
DPS 12.80 13.40 13.40 7.20 7.20 3.30 3.30 146.25%
NAPS 2.35 2.35 2.32 2.21 2.15 2.07 2.01 10.94%
Adjusted Per Share Value based on latest NOSH - 299,533
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 212.05 223.88 219.62 197.41 186.62 177.17 164.14 18.56%
EPS 30.71 34.93 32.05 24.53 16.99 11.85 7.81 148.50%
DPS 12.24 12.82 12.82 6.90 6.90 3.18 3.18 145.00%
NAPS 2.2474 2.2474 2.2187 2.1136 2.0562 1.9942 1.9364 10.40%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 1.60 1.64 1.70 1.62 1.38 1.26 1.20 -
P/RPS 0.72 0.70 0.74 0.78 0.71 0.69 0.70 1.89%
P/EPS 4.98 4.49 5.07 6.31 7.77 10.25 14.80 -51.52%
EY 20.07 22.27 19.71 15.84 12.87 9.76 6.76 106.16%
DY 8.00 8.17 7.88 4.44 5.22 2.62 2.75 103.38%
P/NAPS 0.68 0.70 0.73 0.73 0.64 0.61 0.60 8.67%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 28/02/23 29/11/22 29/08/22 27/05/22 23/02/22 26/11/21 17/09/21 -
Price 1.69 1.46 1.76 1.49 1.65 1.22 1.28 -
P/RPS 0.76 0.62 0.77 0.72 0.85 0.66 0.75 0.88%
P/EPS 5.26 4.00 5.25 5.81 9.29 9.92 15.79 -51.84%
EY 19.00 25.02 19.04 17.22 10.77 10.08 6.33 107.66%
DY 7.57 9.18 7.61 4.83 4.36 2.70 2.58 104.54%
P/NAPS 0.72 0.62 0.76 0.67 0.77 0.59 0.64 8.14%

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