[CHINWEL] YoY Annualized Quarter Result on 31-Mar-2022 [#3]

Stock
[CHINWEL] CHIN WELL HOLDINGS BHD
Announcement Date
27-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
31-Mar-2022 [#3]
Profit Trend
QoQ- 18.69%
YoY- 273.98%
Quarter Report
Latest QR
Upcoming QR
CHINWEL's Result
CHINWEL's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 331,112 481,122 614,624 481,746 604,758 686,005 588,332 -9.12%
PBT 9,270 61,406 116,142 32,401 31,446 73,189 61,493 -27.02%
Tax -2,162 -15,613 -24,968 -8,021 -6,098 -11,961 -10,978 -23.70%
NP 7,108 45,793 91,174 24,380 25,348 61,228 50,514 -27.85%
-
NP to SH 7,160 45,848 91,176 24,380 25,348 61,228 50,514 -27.77%
-
Tax Rate 23.32% 25.43% 21.50% 24.76% 19.39% 16.34% 17.85% -
Total Cost 324,004 435,329 523,449 457,366 579,410 624,777 537,817 -8.09%
-
Net Worth 676,024 661,704 633,078 571,060 583,002 564,046 523,552 4.34%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div - 18,332 20,625 5,739 5,859 17,626 15,468 -
Div Payout % - 39.99% 22.62% 23.54% 23.12% 28.79% 30.62% -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 676,024 661,704 633,078 571,060 583,002 564,046 523,552 4.34%
NOSH 299,533 299,533 299,533 299,533 299,533 299,533 299,533 0.00%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 2.15% 9.52% 14.83% 5.06% 4.19% 8.93% 8.59% -
ROE 1.06% 6.93% 14.40% 4.27% 4.35% 10.86% 9.65% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 115.59 167.96 214.56 167.88 206.43 233.51 197.78 -8.55%
EPS 2.49 16.00 31.83 8.49 8.65 20.84 16.99 -27.36%
DPS 0.00 6.40 7.20 2.00 2.00 6.00 5.20 -
NAPS 2.36 2.31 2.21 1.99 1.99 1.92 1.76 5.00%
Adjusted Per Share Value based on latest NOSH - 299,533
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 110.54 160.62 205.19 160.83 201.90 229.02 196.42 -9.12%
EPS 2.39 15.31 30.44 8.14 8.46 20.44 16.86 -27.76%
DPS 0.00 6.12 6.89 1.92 1.96 5.88 5.16 -
NAPS 2.2569 2.2091 2.1136 1.9065 1.9464 1.8831 1.7479 4.34%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 1.21 1.61 1.62 1.15 0.88 1.78 1.63 -
P/RPS 1.05 0.96 0.76 0.69 0.43 0.76 0.82 4.20%
P/EPS 48.41 10.06 5.09 13.54 10.17 8.54 9.60 30.91%
EY 2.07 9.94 19.65 7.39 9.83 11.71 10.42 -23.59%
DY 0.00 3.98 4.44 1.74 2.27 3.37 3.19 -
P/NAPS 0.51 0.70 0.73 0.58 0.44 0.93 0.93 -9.51%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/05/24 26/05/23 27/05/22 24/05/21 25/06/20 28/05/19 24/05/18 -
Price 1.26 1.44 1.49 1.37 1.02 1.78 1.62 -
P/RPS 1.09 0.86 0.69 0.82 0.49 0.76 0.82 4.85%
P/EPS 50.41 9.00 4.68 16.13 11.79 8.54 9.54 31.94%
EY 1.98 11.11 21.36 6.20 8.48 11.71 10.48 -24.23%
DY 0.00 4.44 4.83 1.46 1.96 3.37 3.21 -
P/NAPS 0.53 0.62 0.67 0.69 0.51 0.93 0.92 -8.77%

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