[CHINWEL] YoY Cumulative Quarter Result on 31-Dec-2014 [#2]

Stock
[CHINWEL] CHIN WELL HOLDINGS BHD
Announcement Date
26-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Dec-2014 [#2]
Profit Trend
QoQ- 93.18%
YoY- 30.48%
Quarter Report
Latest QR
Upcoming QR
CHINWEL's Result
CHINWEL's Financial Summary
View:
Show?
Cumulative Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 298,471 239,587 263,552 253,252 226,191 225,876 265,427 1.97%
PBT 35,592 33,727 43,268 28,307 19,500 13,578 50,509 -5.66%
Tax -6,264 -6,660 -6,416 -3,393 -3,847 -2,517 -5,112 3.44%
NP 29,328 27,067 36,852 24,914 15,653 11,061 45,397 -7.01%
-
NP to SH 29,328 27,067 36,852 17,290 13,251 9,496 33,332 -2.10%
-
Tax Rate 17.60% 19.75% 14.83% 11.99% 19.73% 18.54% 10.12% -
Total Cost 269,143 212,520 226,700 228,338 210,538 214,815 220,030 3.41%
-
Net Worth 546,571 530,173 494,356 398,160 365,356 343,820 327,051 8.92%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div 11,648 10,483 11,984 5,454 5,453 2,728 2,725 27.36%
Div Payout % 39.72% 38.73% 32.52% 31.55% 41.15% 28.74% 8.18% -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 546,571 530,173 494,356 398,160 365,356 343,820 327,051 8.92%
NOSH 299,533 299,533 299,609 272,712 272,654 272,873 272,542 1.58%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 9.83% 11.30% 13.98% 9.84% 6.92% 4.90% 17.10% -
ROE 5.37% 5.11% 7.45% 4.34% 3.63% 2.76% 10.19% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 99.93 79.99 87.97 92.86 82.96 82.78 97.39 0.42%
EPS 9.82 9.04 12.30 6.34 4.86 3.48 12.23 -3.58%
DPS 3.90 3.50 4.00 2.00 2.00 1.00 1.00 25.43%
NAPS 1.83 1.77 1.65 1.46 1.34 1.26 1.20 7.27%
Adjusted Per Share Value based on latest NOSH - 272,549
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 99.65 79.99 87.99 84.55 75.51 75.41 88.61 1.97%
EPS 9.79 9.04 12.30 5.77 4.42 3.17 11.13 -2.11%
DPS 3.89 3.50 4.00 1.82 1.82 0.91 0.91 27.36%
NAPS 1.8247 1.77 1.6504 1.3293 1.2198 1.1479 1.0919 8.92%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 1.83 1.54 2.10 1.43 1.40 1.23 1.44 -
P/RPS 1.83 1.93 2.39 1.54 1.69 1.49 1.48 3.59%
P/EPS 18.64 17.04 17.07 22.56 28.81 35.34 11.77 7.95%
EY 5.37 5.87 5.86 4.43 3.47 2.83 8.49 -7.34%
DY 2.13 2.27 1.90 1.40 1.43 0.81 0.69 20.64%
P/NAPS 1.00 0.87 1.27 0.98 1.04 0.98 1.20 -2.99%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 27/02/18 27/02/17 26/02/16 26/02/15 20/02/14 21/02/13 24/02/12 -
Price 1.68 1.74 1.81 1.50 1.46 1.15 1.40 -
P/RPS 1.68 2.18 2.06 1.62 1.76 1.39 1.44 2.60%
P/EPS 17.11 19.26 14.72 23.66 30.04 33.05 11.45 6.91%
EY 5.84 5.19 6.80 4.23 3.33 3.03 8.74 -6.49%
DY 2.32 2.01 2.21 1.33 1.37 0.87 0.71 21.79%
P/NAPS 0.92 0.98 1.10 1.03 1.09 0.91 1.17 -3.92%

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