[CHINWEL] YoY Annualized Quarter Result on 30-Sep-2021 [#1]

Stock
[CHINWEL] CHIN WELL HOLDINGS BHD
Announcement Date
26-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
30-Sep-2021 [#1]
Profit Trend
QoQ- 195.15%
YoY- 234.19%
Quarter Report
Latest QR
Upcoming QR
CHINWEL's Result
CHINWEL's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 335,192 636,716 585,660 429,568 621,860 705,344 551,756 -7.96%
PBT 13,464 136,912 88,484 27,364 34,176 86,104 66,796 -23.41%
Tax -3,160 -33,420 -19,440 -6,704 -7,324 -14,376 -10,904 -18.64%
NP 10,304 103,492 69,044 20,660 26,852 71,728 55,892 -24.54%
-
NP to SH 10,380 103,576 69,044 20,660 26,852 71,728 55,892 -24.45%
-
Tax Rate 23.47% 24.41% 21.97% 24.50% 21.43% 16.70% 16.32% -
Total Cost 324,888 533,224 516,616 408,908 595,008 633,616 495,864 -6.80%
-
Net Worth 673,162 673,164 597,339 570,041 578,470 549,514 533,117 3.96%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 673,162 673,164 597,339 570,041 578,470 549,514 533,117 3.96%
NOSH 299,533 299,533 299,533 299,533 299,533 299,533 299,533 0.00%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 3.07% 16.25% 11.79% 4.81% 4.32% 10.17% 10.13% -
ROE 1.54% 15.39% 11.56% 3.62% 4.64% 13.05% 10.48% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 117.02 222.28 202.95 148.45 211.78 240.03 184.22 -7.28%
EPS 3.64 36.16 23.92 7.12 9.16 24.40 18.68 -23.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.35 2.35 2.07 1.97 1.97 1.87 1.78 4.73%
Adjusted Per Share Value based on latest NOSH - 299,533
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 111.90 212.57 195.52 143.41 207.61 235.48 184.21 -7.96%
EPS 3.47 34.58 23.05 6.90 8.96 23.95 18.66 -24.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.2474 2.2474 1.9942 1.9031 1.9312 1.8346 1.7798 3.96%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 1.36 1.64 1.26 0.965 1.78 1.90 1.76 -
P/RPS 1.16 0.74 0.62 0.65 0.84 0.79 0.96 3.20%
P/EPS 37.53 4.54 5.27 13.52 19.47 7.78 9.43 25.87%
EY 2.66 22.05 18.99 7.40 5.14 12.85 10.60 -20.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.70 0.61 0.49 0.90 1.02 0.99 -8.52%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/11/23 29/11/22 26/11/21 25/11/20 27/11/19 27/11/18 23/11/17 -
Price 1.34 1.46 1.22 1.00 1.54 1.86 1.75 -
P/RPS 1.15 0.66 0.60 0.67 0.73 0.77 0.95 3.23%
P/EPS 36.98 4.04 5.10 14.01 16.84 7.62 9.38 25.67%
EY 2.70 24.77 19.61 7.14 5.94 13.12 10.66 -20.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.62 0.59 0.51 0.78 0.99 0.98 -8.63%

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