[CHINWEL] YoY Annual (Unaudited) Result on 30-Jun-2019 [#4]

Stock

[CHINWEL] CHIN WELL HOLDINGS BHD

Announcement Date

28-Aug-2019

Admission Sponsor

Sponsor

Financial Year

30-Jun-2019

Quarter

30-Jun-2019 [#4]

Profit Trend

YoY- 3.03%

Quarter Report

CHIN WELL ANNOUNCEMENT Q4 2019-Final.pdf

Latest QR

Upcoming QR

CHINWEL's Result

CHINWEL's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Annual (Unaudited) Result
Revenue	657,838	491,655	535,784	680,729	591,294	521,288	508,134	4.39%
YoY %	33.80%	-8.24%	-21.29%	15.13%	13.43%	2.59%	-	-
Horiz. %	129.46%	96.76%	105.44%	133.97%	116.37%	102.59%	100.00%	-
PBT	122,206	33,080	7,303	68,822	66,736	62,118	74,801	8.52%
YoY %	269.43%	352.96%	-89.39%	3.13%	7.43%	-16.96%	-	-
Horiz. %	163.37%	44.22%	9.76%	92.01%	89.22%	83.04%	100.00%	-
Tax	-26,249	-9,687	-4,883	-11,245	-10,852	-11,259	-11,432	14.85%
YoY %	-170.97%	-98.38%	56.58%	-3.62%	3.61%	1.51%	-	-
Horiz. %	229.61%	84.74%	42.71%	98.36%	94.93%	98.49%	100.00%	-
NP	95,957	23,393	2,420	57,577	55,884	50,859	63,369	7.15%
YoY %	310.20%	866.65%	-95.80%	3.03%	9.88%	-19.74%	-	-
Horiz. %	151.43%	36.92%	3.82%	90.86%	88.19%	80.26%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	95,989	23,393	2,420	57,577	55,884	50,859	63,369	7.16%
YoY %	310.33%	866.65%	-95.80%	3.03%	9.88%	-19.74%	-	-
Horiz. %	151.48%	36.92%	3.82%	90.86%	88.19%	80.26%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.48%	29.28%	66.86%	16.34%	16.26%	18.13%	15.28%	-
YoY %	-26.64%	-56.21%	309.18%	0.49%	-10.31%	18.65%	-	-
Horiz. %	140.58%	191.62%	437.57%	106.94%	106.41%	118.65%	100.00%	-
Total Cost	561,881	468,262	533,364	623,152	535,410	470,429	444,765	3.97%
YoY %	19.99%	-12.21%	-14.41%	16.39%	13.81%	5.77%	-	-
Horiz. %	126.33%	105.28%	119.92%	140.11%	120.38%	105.77%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	664,587	580,025	568,582	578,671	548,932	533,168	494,126	5.06%
YoY %	14.58%	2.01%	-1.74%	5.42%	2.96%	7.90%	-	-
Horiz. %	134.50%	117.38%	115.07%	117.11%	111.09%	107.90%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Dividend
Div	38,385	9,522	4,396	23,058	23,737	20,368	25,455	7.08%
YoY %	303.12%	116.61%	-80.94%	-2.86%	16.54%	-19.98%	-	-
Horiz. %	150.80%	37.41%	17.27%	90.58%	93.25%	80.02%	100.00%	-
Div Payout %	39.99%	40.71%	181.66%	40.05%	42.48%	40.05%	40.17%	-
YoY %	-1.77%	-77.59%	353.58%	-5.72%	6.07%	-0.30%	-	-
Horiz. %	99.55%	101.34%	452.23%	99.70%	105.75%	99.70%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Equity
Net Worth	664,587	580,025	568,582	578,671	548,932	533,168	494,126	5.06%
YoY %	14.58%	2.01%	-1.74%	5.42%	2.96%	7.90%	-	-
Horiz. %	134.50%	117.38%	115.07%	117.11%	111.09%	107.90%	100.00%	-
NOSH	299,533	299,533	299,533	299,533	299,533	299,533	299,470	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.02%	-	-
Horiz. %	100.02%	100.02%	100.02%	100.02%	100.02%	100.02%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Ratio Analysis
NP Margin	14.59%	4.76%	0.45%	8.46%	9.45%	9.76%	12.47%	-
YoY %	206.51%	957.78%	-94.68%	-10.48%	-3.18%	-21.73%	-	-
Horiz. %	117.00%	38.17%	3.61%	67.84%	75.78%	78.27%	100.00%	-
ROE	14.44%	4.03%	0.43%	9.95%	10.18%	9.54%	12.82%	-
YoY %	258.31%	837.21%	-95.68%	-2.26%	6.71%	-25.59%	-	-
Horiz. %	112.64%	31.44%	3.35%	77.61%	79.41%	74.41%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Per Share
RPS	229.64	170.38	182.81	231.74	199.28	174.03	169.68	5.17%
YoY %	34.78%	-6.80%	-21.11%	16.29%	14.51%	2.56%	-	-
Horiz. %	135.34%	100.41%	107.74%	136.57%	117.44%	102.56%	100.00%	-
EPS	33.51	8.11	0.83	19.60	18.83	16.98	21.16	7.95%
YoY %	313.19%	877.11%	-95.77%	4.09%	10.90%	-19.75%	-	-
Horiz. %	158.36%	38.33%	3.92%	92.63%	88.99%	80.25%	100.00%	-
DPS	13.40	3.30	1.50	7.85	8.00	6.80	8.50	7.87%
YoY %	306.06%	120.00%	-80.89%	-1.88%	17.65%	-20.00%	-	-
Horiz. %	157.65%	38.82%	17.65%	92.35%	94.12%	80.00%	100.00%	-
NAPS	2.32	2.01	1.94	1.97	1.85	1.78	1.65	5.84%
YoY %	15.42%	3.61%	-1.52%	6.49%	3.93%	7.88%	-	-
Horiz. %	140.61%	121.82%	117.58%	119.39%	112.12%	107.88%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Adjusted Per Share Value based on latest NOSH - 299,533
RPS	219.62	164.14	178.87	227.26	197.41	174.03	169.64	4.39%
YoY %	33.80%	-8.24%	-21.29%	15.12%	13.43%	2.59%	-	-
Horiz. %	129.46%	96.76%	105.44%	133.97%	116.37%	102.59%	100.00%	-
EPS	32.05	7.81	0.81	19.22	18.66	16.98	21.16	7.16%
YoY %	310.37%	864.20%	-95.79%	3.00%	9.89%	-19.75%	-	-
Horiz. %	151.47%	36.91%	3.83%	90.83%	88.19%	80.25%	100.00%	-
DPS	12.82	3.18	1.47	7.70	7.92	6.80	8.50	7.08%
YoY %	303.14%	116.33%	-80.91%	-2.78%	16.47%	-20.00%	-	-
Horiz. %	150.82%	37.41%	17.29%	90.59%	93.18%	80.00%	100.00%	-
NAPS	2.2187	1.9364	1.8982	1.9319	1.8326	1.78	1.6497	5.06%
YoY %	14.58%	2.01%	-1.74%	5.42%	2.96%	7.90%	-	-
Horiz. %	134.49%	117.38%	115.06%	117.11%	111.09%	107.90%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/22	30/06/21	30/06/20	28/06/19	29/06/18	30/06/17	30/06/16	-
Price	1.70	1.20	1.01	1.80	1.54	1.79	1.45	-
P/RPS	0.74	0.70	0.55	0.78	0.77	1.03	0.85	-2.28%
YoY %	5.71%	27.27%	-29.49%	1.30%	-25.24%	21.18%	-	-
Horiz. %	87.06%	82.35%	64.71%	91.76%	90.59%	121.18%	100.00%	-
P/EPS	5.07	14.80	122.32	9.18	8.18	10.54	6.85	-4.88%
YoY %	-65.74%	-87.90%	1,232.46%	12.22%	-22.39%	53.87%	-	-
Horiz. %	74.01%	216.06%	1,785.69%	134.01%	119.42%	153.87%	100.00%	-
EY	19.71	6.76	0.82	10.89	12.23	9.49	14.59	5.13%
YoY %	191.57%	724.39%	-92.47%	-10.96%	28.87%	-34.96%	-	-
Horiz. %	135.09%	46.33%	5.62%	74.64%	83.82%	65.04%	100.00%	-
DY	7.88	2.75	1.49	4.36	5.19	3.80	5.86	5.05%
YoY %	186.55%	84.56%	-65.83%	-15.99%	36.58%	-35.15%	-	-
Horiz. %	134.47%	46.93%	25.43%	74.40%	88.57%	64.85%	100.00%	-
P/NAPS	0.73	0.60	0.52	0.91	0.83	1.01	0.88	-3.06%
YoY %	21.67%	15.38%	-42.86%	9.64%	-17.82%	14.77%	-	-
Horiz. %	82.95%	68.18%	59.09%	103.41%	94.32%	114.77%	100.00%	-

	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	CAGR
Price Multiplier on Announcement Date
Date	29/08/22	17/09/21	26/08/20	28/08/19	27/08/18	29/08/17	25/08/16	-
Price	1.76	1.28	1.01	1.73	1.59	1.79	1.51	-
P/RPS	0.77	0.75	0.55	0.75	0.80	1.03	0.89	-2.38%
YoY %	2.67%	36.36%	-26.67%	-6.25%	-22.33%	15.73%	-	-
Horiz. %	86.52%	84.27%	61.80%	84.27%	89.89%	115.73%	100.00%	-
P/EPS	5.25	15.79	122.32	8.83	8.44	10.54	7.14	-4.99%
YoY %	-66.75%	-87.09%	1,285.28%	4.62%	-19.92%	47.62%	-	-
Horiz. %	73.53%	221.15%	1,713.17%	123.67%	118.21%	147.62%	100.00%	-
EY	19.04	6.33	0.82	11.33	11.85	9.49	14.01	5.24%
YoY %	200.79%	671.95%	-92.76%	-4.39%	24.87%	-32.26%	-	-
Horiz. %	135.90%	45.18%	5.85%	80.87%	84.58%	67.74%	100.00%	-
DY	7.61	2.58	1.49	4.54	5.03	3.80	5.63	5.14%
YoY %	194.96%	73.15%	-67.18%	-9.74%	32.37%	-32.50%	-	-
Horiz. %	135.17%	45.83%	26.47%	80.64%	89.34%	67.50%	100.00%	-
P/NAPS	0.76	0.64	0.52	0.88	0.86	1.01	0.92	-3.13%
YoY %	18.75%	23.08%	-40.91%	2.33%	-14.85%	9.78%	-	-
Horiz. %	82.61%	69.57%	56.52%	95.65%	93.48%	109.78%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos