[CHINWEL] YoY Annualized Quarter Result on 30-Sep-2015 [#1]

Stock
[CHINWEL] CHIN WELL HOLDINGS BHD
Announcement Date
26-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
30-Sep-2015 [#1]
Profit Trend
QoQ- 78.52%
YoY- 103.13%
Quarter Report
Latest QR
Upcoming QR
CHINWEL's Result
CHINWEL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 705,344 551,756 453,236 562,508 510,068 425,300 459,628 7.39%
PBT 86,104 66,796 60,824 87,308 60,008 36,128 25,792 22.24%
Tax -14,376 -10,904 -9,372 -14,588 -6,008 -7,468 -5,368 17.83%
NP 71,728 55,892 51,452 72,720 54,000 28,660 20,424 23.27%
-
NP to SH 71,728 55,892 51,452 72,720 35,800 24,884 16,824 27.32%
-
Tax Rate 16.70% 16.32% 15.41% 16.71% 10.01% 20.67% 20.81% -
Total Cost 633,616 495,864 401,784 489,788 456,068 396,640 439,204 6.29%
-
Net Worth 549,514 533,117 503,725 485,243 384,740 357,434 341,396 8.25%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 549,514 533,117 503,725 485,243 384,740 357,434 341,396 8.25%
NOSH 299,533 299,533 299,836 299,533 272,865 272,850 273,116 1.54%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 10.17% 10.13% 11.35% 12.93% 10.59% 6.74% 4.44% -
ROE 13.05% 10.48% 10.21% 14.99% 9.30% 6.96% 4.93% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 240.03 184.22 151.16 187.80 186.93 155.87 168.29 6.09%
EPS 24.40 18.68 17.16 24.28 13.12 9.12 6.16 25.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.87 1.78 1.68 1.62 1.41 1.31 1.25 6.94%
Adjusted Per Share Value based on latest NOSH - 299,533
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 235.48 184.21 151.31 187.80 170.29 141.99 153.45 7.39%
EPS 23.95 18.66 17.18 24.28 11.95 8.31 5.62 27.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8346 1.7798 1.6817 1.62 1.2845 1.1933 1.1398 8.25%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 1.90 1.76 1.76 1.40 1.60 1.25 1.28 -
P/RPS 0.79 0.96 1.16 0.75 0.86 0.80 0.76 0.64%
P/EPS 7.78 9.43 10.26 5.77 12.20 13.71 20.78 -15.09%
EY 12.85 10.60 9.75 17.34 8.20 7.30 4.81 17.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.02 0.99 1.05 0.86 1.13 0.95 1.02 0.00%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 27/11/18 23/11/17 22/11/16 26/11/15 20/11/14 21/11/13 22/11/12 -
Price 1.86 1.75 1.56 1.69 1.66 1.30 1.19 -
P/RPS 0.77 0.95 1.03 0.90 0.89 0.83 0.71 1.36%
P/EPS 7.62 9.38 9.09 6.96 12.65 14.25 19.32 -14.35%
EY 13.12 10.66 11.00 14.37 7.90 7.02 5.18 16.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 0.98 0.93 1.04 1.18 0.99 0.95 0.68%

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