[CHINWEL] QoQ TTM Result on 31-Mar-2023 [#3]

Stock
[CHINWEL] CHIN WELL HOLDINGS BHD
Announcement Date
26-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2023
Quarter
31-Mar-2023 [#3]
Profit Trend
QoQ- -32.61%
YoY- -15.64%
Quarter Report
Latest QR
Upcoming QR
CHINWEL's Result
CHINWEL's Financial Summary
View:
Show?
TTM Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 353,195 381,071 456,452 557,712 635,148 670,602 657,838 -33.86%
PBT 10,157 21,418 52,280 81,154 118,603 134,313 122,206 -80.86%
Tax -2,322 -5,326 -12,891 -19,233 -26,671 -29,744 -26,249 -80.05%
NP 7,835 16,092 39,389 61,921 91,932 104,569 95,957 -81.09%
-
NP to SH 7,904 16,162 39,461 61,993 91,987 104,622 95,989 -80.98%
-
Tax Rate 22.86% 24.87% 24.66% 23.70% 22.49% 22.15% 21.48% -
Total Cost 345,360 364,979 417,063 495,791 543,216 566,033 561,881 -27.64%
-
Net Worth 670,292 673,162 681,755 661,704 673,164 673,164 664,587 0.56%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div 2,033 15,783 15,783 36,666 36,666 38,385 38,385 -85.82%
Div Payout % 25.73% 97.66% 40.00% 59.15% 39.86% 36.69% 39.99% -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 670,292 673,162 681,755 661,704 673,164 673,164 664,587 0.56%
NOSH 299,533 299,533 299,533 299,533 299,533 299,533 299,533 0.00%
Ratio Analysis
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin 2.22% 4.22% 8.63% 11.10% 14.47% 15.59% 14.59% -
ROE 1.18% 2.40% 5.79% 9.37% 13.66% 15.54% 14.44% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 123.30 133.03 159.35 194.70 221.73 234.11 229.64 -33.86%
EPS 2.76 5.64 13.78 21.64 32.11 36.52 33.51 -80.98%
DPS 0.71 5.51 5.51 12.80 12.80 13.40 13.40 -85.81%
NAPS 2.34 2.35 2.38 2.31 2.35 2.35 2.32 0.57%
Adjusted Per Share Value based on latest NOSH - 299,533
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 117.92 127.22 152.39 186.19 212.05 223.88 219.62 -33.86%
EPS 2.64 5.40 13.17 20.70 30.71 34.93 32.05 -80.98%
DPS 0.68 5.27 5.27 12.24 12.24 12.82 12.82 -85.80%
NAPS 2.2378 2.2474 2.2761 2.2091 2.2474 2.2474 2.2187 0.57%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 1.27 1.36 1.32 1.61 1.60 1.64 1.70 -
P/RPS 1.03 1.02 0.83 0.83 0.72 0.70 0.74 24.58%
P/EPS 46.03 24.10 9.58 7.44 4.98 4.49 5.07 333.45%
EY 2.17 4.15 10.44 13.44 20.07 22.27 19.71 -76.93%
DY 0.56 4.05 4.17 7.95 8.00 8.17 7.88 -82.76%
P/NAPS 0.54 0.58 0.55 0.70 0.68 0.70 0.73 -18.16%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 27/02/24 29/11/23 29/08/23 26/05/23 28/02/23 29/11/22 29/08/22 -
Price 1.22 1.34 1.43 1.44 1.69 1.46 1.76 -
P/RPS 0.99 1.01 0.90 0.74 0.76 0.62 0.77 18.18%
P/EPS 44.21 23.75 10.38 6.65 5.26 4.00 5.25 312.30%
EY 2.26 4.21 9.63 15.03 19.00 25.02 19.04 -75.75%
DY 0.58 4.11 3.85 8.89 7.57 9.18 7.61 -81.93%
P/NAPS 0.52 0.57 0.60 0.62 0.72 0.62 0.76 -22.29%

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