[CHINWEL] YoY Annualized Quarter Result on 31-Dec-2015 [#2]

Stock
[CHINWEL] CHIN WELL HOLDINGS BHD
Announcement Date
26-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
31-Dec-2015 [#2]
Profit Trend
QoQ- 1.35%
YoY- 113.14%
Quarter Report
Latest QR
Upcoming QR
CHINWEL's Result
CHINWEL's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 682,960 596,942 479,174 527,104 506,504 452,382 451,752 7.12%
PBT 80,104 71,184 67,454 86,536 56,614 39,000 27,156 19.74%
Tax -12,904 -12,528 -13,320 -12,832 -6,786 -7,694 -5,034 16.97%
NP 67,200 58,656 54,134 73,704 49,828 31,306 22,122 20.33%
-
NP to SH 67,200 58,656 54,134 73,704 34,580 26,502 18,992 23.43%
-
Tax Rate 16.11% 17.60% 19.75% 14.83% 11.99% 19.73% 18.54% -
Total Cost 615,760 538,286 425,040 453,400 456,676 421,076 429,630 6.17%
-
Net Worth 567,093 546,571 530,173 494,356 398,160 365,356 343,820 8.69%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div 26,444 23,296 20,967 23,968 10,908 10,906 5,457 30.06%
Div Payout % 39.35% 39.72% 38.73% 32.52% 31.55% 41.15% 28.74% -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 567,093 546,571 530,173 494,356 398,160 365,356 343,820 8.69%
NOSH 299,533 299,533 299,533 299,609 272,712 272,654 272,873 1.56%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 9.84% 9.83% 11.30% 13.98% 9.84% 6.92% 4.90% -
ROE 11.85% 10.73% 10.21% 14.91% 8.68% 7.25% 5.52% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 232.43 199.86 159.97 175.93 185.73 165.92 165.55 5.81%
EPS 22.88 19.64 18.08 24.60 12.68 9.72 6.96 21.92%
DPS 9.00 7.80 7.00 8.00 4.00 4.00 2.00 28.47%
NAPS 1.93 1.83 1.77 1.65 1.46 1.34 1.26 7.36%
Adjusted Per Share Value based on latest NOSH - 299,711
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 238.10 208.12 167.06 183.77 176.59 157.72 157.50 7.12%
EPS 23.43 20.45 18.87 25.70 12.06 9.24 6.62 23.43%
DPS 9.22 8.12 7.31 8.36 3.80 3.80 1.90 30.10%
NAPS 1.9771 1.9055 1.8484 1.7235 1.3881 1.2738 1.1987 8.69%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 1.62 1.83 1.54 2.10 1.43 1.40 1.23 -
P/RPS 0.70 0.92 0.96 1.19 0.77 0.84 0.74 -0.92%
P/EPS 7.08 9.32 8.52 8.54 11.28 14.40 17.67 -14.13%
EY 14.12 10.73 11.74 11.71 8.87 6.94 5.66 16.45%
DY 5.56 4.26 4.55 3.81 2.80 2.86 1.63 22.68%
P/NAPS 0.84 1.00 0.87 1.27 0.98 1.04 0.98 -2.53%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 26/02/19 27/02/18 27/02/17 26/02/16 26/02/15 20/02/14 21/02/13 -
Price 1.75 1.68 1.74 1.81 1.50 1.46 1.15 -
P/RPS 0.75 0.84 1.09 1.03 0.81 0.88 0.69 1.39%
P/EPS 7.65 8.55 9.63 7.36 11.83 15.02 16.52 -12.03%
EY 13.07 11.69 10.39 13.59 8.45 6.66 6.05 13.69%
DY 5.14 4.64 4.02 4.42 2.67 2.74 1.74 19.77%
P/NAPS 0.91 0.92 0.98 1.10 1.03 1.09 0.91 0.00%

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
Post a Comment