[CHINWEL] YoY Cumulative 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- -26.21%
YoY- 234.19%
Quarter Report
Latest QR
Upcoming QR
CHINWEL's Result
CHINWEL's Financial Summary
View:
Show?
Cumulative Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 83,798 159,179 146,415 107,392 155,465 176,336 137,939 -7.96%
PBT 3,366 34,228 22,121 6,841 8,544 21,526 16,699 -23.41%
Tax -790 -8,355 -4,860 -1,676 -1,831 -3,594 -2,726 -18.64%
NP 2,576 25,873 17,261 5,165 6,713 17,932 13,973 -24.54%
-
NP to SH 2,595 25,894 17,261 5,165 6,713 17,932 13,973 -24.45%
-
Tax Rate 23.47% 24.41% 21.97% 24.50% 21.43% 16.70% 16.32% -
Total Cost 81,222 133,306 129,154 102,227 148,752 158,404 123,966 -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 0.39% 3.85% 2.89% 0.91% 1.16% 3.26% 2.62% -
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 29.25 55.57 50.74 37.11 52.94 60.01 46.06 -7.28%
EPS 0.91 9.04 5.98 1.78 2.29 6.10 4.67 -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 27.98 53.14 48.88 35.85 51.90 58.87 46.05 -7.96%
EPS 0.87 8.64 5.76 1.72 2.24 5.99 4.66 -24.39%
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 4.65 2.95 2.48 2.60 3.36 3.17 3.82 3.32%
P/EPS 150.13 18.14 21.06 54.06 77.86 31.14 37.72 25.87%
EY 0.67 5.51 4.75 1.85 1.28 3.21 2.65 -20.47%
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 4.58 2.63 2.40 2.69 2.91 3.10 3.80 3.15%
P/EPS 147.92 16.15 20.40 56.02 67.36 30.48 37.51 25.68%
EY 0.68 6.19 4.90 1.78 1.48 3.28 2.67 -20.37%
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