[CHINWEL] YoY Annualized Quarter Result on 31-Dec-2019 [#2]

Stock
[CHINWEL] CHIN WELL HOLDINGS BHD
Announcement Date
27-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
31-Dec-2019 [#2]
Profit Trend
QoQ- -18.15%
YoY- -67.29%
Quarter Report
Latest QR
Upcoming QR
CHINWEL's Result
CHINWEL's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 541,276 586,656 451,992 606,336 682,960 596,942 479,174 2.05%
PBT 91,802 99,008 30,054 27,902 80,104 71,184 67,454 5.26%
Tax -23,036 -22,192 -8,240 -5,924 -12,904 -12,528 -13,320 9.55%
NP 68,766 76,816 21,814 21,978 67,200 58,656 54,134 4.06%
-
NP to SH 68,812 76,816 21,814 21,978 67,200 58,656 54,134 4.07%
-
Tax Rate 25.09% 22.41% 27.42% 21.23% 16.11% 17.60% 19.75% -
Total Cost 472,510 509,840 430,178 584,358 615,760 538,286 425,040 1.77%
-
Net Worth 673,164 615,895 569,759 575,132 567,093 546,571 530,173 4.05%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div 27,499 30,938 8,676 8,803 26,444 23,296 20,967 4.62%
Div Payout % 39.96% 40.28% 39.78% 40.05% 39.35% 39.72% 38.73% -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Net Worth 673,164 615,895 569,759 575,132 567,093 546,571 530,173 4.05%
NOSH 299,533 299,533 299,533 299,533 299,533 299,533 299,533 0.00%
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
NP Margin 12.70% 13.09% 4.83% 3.62% 9.84% 9.83% 11.30% -
ROE 10.22% 12.47% 3.83% 3.82% 11.85% 10.73% 10.21% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 188.96 204.79 156.28 206.63 232.43 199.86 159.97 2.81%
EPS 24.02 26.82 7.54 7.48 22.88 19.64 18.08 4.84%
DPS 9.60 10.80 3.00 3.00 9.00 7.80 7.00 5.40%
NAPS 2.35 2.15 1.97 1.96 1.93 1.83 1.77 4.83%
Adjusted Per Share Value based on latest NOSH - 299,533
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 188.71 204.53 157.58 211.39 238.10 208.12 167.06 2.05%
EPS 23.99 26.78 7.61 7.66 23.43 20.45 18.87 4.08%
DPS 9.59 10.79 3.02 3.07 9.22 8.12 7.31 4.62%
NAPS 2.3469 2.1472 1.9864 2.0051 1.9771 1.9055 1.8484 4.05%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 -
Price 1.60 1.38 1.12 1.38 1.62 1.83 1.54 -
P/RPS 0.85 0.67 0.72 0.67 0.70 0.92 0.96 -2.00%
P/EPS 6.66 5.15 14.85 18.42 7.08 9.32 8.52 -4.02%
EY 15.01 19.43 6.73 5.43 14.12 10.73 11.74 4.17%
DY 6.00 7.83 2.68 2.17 5.56 4.26 4.55 4.71%
P/NAPS 0.68 0.64 0.57 0.70 0.84 1.00 0.87 -4.02%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 28/02/23 23/02/22 26/02/21 27/02/20 26/02/19 27/02/18 27/02/17 -
Price 1.69 1.65 1.03 1.36 1.75 1.68 1.74 -
P/RPS 0.89 0.81 0.66 0.66 0.75 0.84 1.09 -3.32%
P/EPS 7.04 6.15 13.66 18.16 7.65 8.55 9.63 -5.08%
EY 14.21 16.25 7.32 5.51 13.07 11.69 10.39 5.35%
DY 5.68 6.55 2.91 2.21 5.14 4.64 4.02 5.92%
P/NAPS 0.72 0.77 0.52 0.69 0.91 0.92 0.98 -5.00%

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