[CHINWEL] YoY Cumulative Quarter Result on 31-Mar-2019 [#3]

Stock
[CHINWEL] CHIN WELL HOLDINGS BHD
Announcement Date
28-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
31-Mar-2019 [#3]
Profit Trend
QoQ- 36.67%
YoY- 21.21%
Quarter Report
Latest QR
Upcoming QR
CHINWEL's Result
CHINWEL's Financial Summary
View:
Show?
Cumulative Result
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Revenue 460,968 361,310 453,569 514,504 441,249 380,192 374,789 3.50%
PBT 87,107 24,301 23,585 54,892 46,120 51,032 56,809 7.38%
Tax -18,726 -6,016 -4,574 -8,971 -8,234 -9,294 -9,132 12.70%
NP 68,381 18,285 19,011 45,921 37,886 41,738 47,677 6.19%
-
NP to SH 68,382 18,285 19,011 45,921 37,886 41,738 47,677 6.19%
-
Tax Rate 21.50% 24.76% 19.39% 16.34% 17.85% 18.21% 16.07% -
Total Cost 392,587 343,025 434,558 468,583 403,363 338,454 327,112 3.08%
-
Net Worth 633,078 571,060 583,002 564,046 523,552 530,173 476,171 4.85%
Dividend
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Div 15,468 4,304 4,394 13,219 11,601 10,483 11,979 4.35%
Div Payout % 22.62% 23.54% 23.12% 28.79% 30.62% 25.12% 25.13% -
Equity
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Net Worth 633,078 571,060 583,002 564,046 523,552 530,173 476,171 4.85%
NOSH 299,533 299,533 299,533 299,533 299,533 299,533 299,478 0.00%
Ratio Analysis
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
NP Margin 14.83% 5.06% 4.19% 8.93% 8.59% 10.98% 12.72% -
ROE 10.80% 3.20% 3.26% 8.14% 7.24% 7.87% 10.01% -
Per Share
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
RPS 160.92 125.91 154.82 175.14 148.33 126.93 125.15 4.27%
EPS 23.87 6.37 6.49 15.63 12.74 13.93 15.92 6.98%
DPS 5.40 1.50 1.50 4.50 3.90 3.50 4.00 5.12%
NAPS 2.21 1.99 1.99 1.92 1.76 1.77 1.59 5.63%
Adjusted Per Share Value based on latest NOSH - 299,533
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
RPS 153.90 120.62 151.43 171.77 147.31 126.93 125.12 3.50%
EPS 22.83 6.10 6.35 15.33 12.65 13.93 15.92 6.18%
DPS 5.16 1.44 1.47 4.41 3.87 3.50 4.00 4.33%
NAPS 2.1136 1.9065 1.9464 1.8831 1.7479 1.77 1.5897 4.85%
Price Multiplier on Financial Quarter End Date
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Date 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 -
Price 1.62 1.15 0.88 1.78 1.63 1.79 1.68 -
P/RPS 1.01 0.91 0.57 1.02 1.10 1.41 1.34 -4.60%
P/EPS 6.79 18.05 13.56 11.39 12.80 12.85 10.55 -7.07%
EY 14.74 5.54 7.37 8.78 7.81 7.78 9.48 7.63%
DY 3.33 1.30 1.70 2.53 2.39 1.96 2.38 5.75%
P/NAPS 0.73 0.58 0.44 0.93 0.93 1.01 1.06 -6.02%
Price Multiplier on Announcement Date
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Date 27/05/22 24/05/21 25/06/20 28/05/19 24/05/18 25/05/17 26/05/16 -
Price 1.49 1.37 1.02 1.78 1.62 1.80 1.67 -
P/RPS 0.93 1.09 0.66 1.02 1.09 1.42 1.33 -5.78%
P/EPS 6.24 21.50 15.72 11.39 12.72 12.92 10.49 -8.28%
EY 16.02 4.65 6.36 8.78 7.86 7.74 9.53 9.03%
DY 3.62 1.09 1.47 2.53 2.41 1.94 2.40 7.08%
P/NAPS 0.67 0.69 0.51 0.93 0.92 1.02 1.05 -7.21%

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