[CHINWEL] YoY Cumulative Quarter Result on 31-Mar-2020 [#3]

Stock

[CHINWEL] CHIN WELL HOLDINGS BHD

Announcement Date

25-Jun-2020

Admission Sponsor

Sponsor

Financial Year

30-Jun-2020

Quarter

31-Mar-2020 [#3]

Profit Trend

QoQ- 73.0%

YoY- -58.6%

Quarter Report

CW ANNOUNCEMENT Q3 2020-Final.pdf

Latest QR

Upcoming QR

CHINWEL's Result

CHINWEL's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Cumulative Result
Revenue	360,842	460,968	361,310	453,569	514,504	441,249	380,192	-0.86%
YoY %	-21.72%	27.58%	-20.34%	-11.84%	16.60%	16.06%	-	-
Horiz. %	94.91%	121.25%	95.03%	119.30%	135.33%	116.06%	100.00%	-
PBT	46,055	87,107	24,301	23,585	54,892	46,120	51,032	-1.69%
YoY %	-47.13%	258.45%	3.04%	-57.03%	19.02%	-9.63%	-	-
Horiz. %	90.25%	170.69%	47.62%	46.22%	107.56%	90.37%	100.00%	-
Tax	-11,710	-18,726	-6,016	-4,574	-8,971	-8,234	-9,294	3.92%
YoY %	37.47%	-211.27%	-31.53%	49.01%	-8.95%	11.41%	-	-
Horiz. %	126.00%	201.48%	64.73%	49.21%	96.52%	88.59%	100.00%	-
NP	34,345	68,381	18,285	19,011	45,921	37,886	41,738	-3.19%
YoY %	-49.77%	273.97%	-3.82%	-58.60%	21.21%	-9.23%	-	-
Horiz. %	82.29%	163.83%	43.81%	45.55%	110.02%	90.77%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	34,386	68,382	18,285	19,011	45,921	37,886	41,738	-3.17%
YoY %	-49.71%	273.98%	-3.82%	-58.60%	21.21%	-9.23%	-	-
Horiz. %	82.39%	163.84%	43.81%	45.55%	110.02%	90.77%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	25.43%	21.50%	24.76%	19.39%	16.34%	17.85%	18.21%	-
YoY %	18.28%	-13.17%	27.69%	18.67%	-8.46%	-1.98%	-	-
Horiz. %	139.65%	118.07%	135.97%	106.48%	89.73%	98.02%	100.00%	-
Total Cost	326,497	392,587	343,025	434,558	468,583	403,363	338,454	-0.59%
YoY %	-16.83%	14.45%	-21.06%	-7.26%	16.17%	19.18%	-	-
Horiz. %	96.47%	115.99%	101.35%	128.39%	138.45%	119.18%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	661,704	633,078	571,060	583,002	564,046	523,552	530,173	3.76%
YoY %	4.52%	10.86%	-2.05%	3.36%	7.73%	-1.25%	-	-
Horiz. %	124.81%	119.41%	107.71%	109.96%	106.39%	98.75%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Dividend
Div	13,749	15,468	4,304	4,394	13,219	11,601	10,483	4.62%
YoY %	-11.11%	259.39%	-2.05%	-66.76%	13.95%	10.66%	-	-
Horiz. %	131.16%	147.55%	41.06%	41.92%	126.10%	110.66%	100.00%	-
Div Payout %	39.99%	22.62%	23.54%	23.12%	28.79%	30.62%	25.12%	-
YoY %	76.79%	-3.91%	1.82%	-19.69%	-5.98%	21.89%	-	-
Horiz. %	159.20%	90.05%	93.71%	92.04%	114.61%	121.89%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Equity
Net Worth	661,704	633,078	571,060	583,002	564,046	523,552	530,173	3.76%
YoY %	4.52%	10.86%	-2.05%	3.36%	7.73%	-1.25%	-	-
Horiz. %	124.81%	119.41%	107.71%	109.96%	106.39%	98.75%	100.00%	-
NOSH	299,533	299,533	299,533	299,533	299,533	299,533	299,533	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Ratio Analysis
NP Margin	9.52%	14.83%	5.06%	4.19%	8.93%	8.59%	10.98%	-
YoY %	-35.81%	193.08%	20.76%	-53.08%	3.96%	-21.77%	-	-
Horiz. %	86.70%	135.06%	46.08%	38.16%	81.33%	78.23%	100.00%	-
ROE	5.20%	10.80%	3.20%	3.26%	8.14%	7.24%	7.87%	-
YoY %	-51.85%	237.50%	-1.84%	-59.95%	12.43%	-8.01%	-	-
Horiz. %	66.07%	137.23%	40.66%	41.42%	103.43%	91.99%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Per Share
RPS	125.97	160.92	125.91	154.82	175.14	148.33	126.93	-0.12%
YoY %	-21.72%	27.81%	-18.67%	-11.60%	18.07%	16.86%	-	-
Horiz. %	99.24%	126.78%	99.20%	121.97%	137.98%	116.86%	100.00%	-
EPS	12.00	23.87	6.37	6.49	15.63	12.74	13.93	-2.45%
YoY %	-49.73%	274.73%	-1.85%	-58.48%	22.68%	-8.54%	-	-
Horiz. %	86.15%	171.36%	45.73%	46.59%	112.20%	91.46%	100.00%	-
DPS	4.80	5.40	1.50	1.50	4.50	3.90	3.50	5.40%
YoY %	-11.11%	260.00%	0.00%	-66.67%	15.38%	11.43%	-	-
Horiz. %	137.14%	154.29%	42.86%	42.86%	128.57%	111.43%	100.00%	-
NAPS	2.31	2.21	1.99	1.99	1.92	1.76	1.77	4.53%
YoY %	4.52%	11.06%	0.00%	3.65%	9.09%	-0.56%	-	-
Horiz. %	130.51%	124.86%	112.43%	112.43%	108.47%	99.44%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Adjusted Per Share Value based on latest NOSH - 299,533
RPS	125.80	160.71	125.97	158.13	179.37	153.84	132.55	-0.86%
YoY %	-21.72%	27.58%	-20.34%	-11.84%	16.60%	16.06%	-	-
Horiz. %	94.91%	121.24%	95.04%	119.30%	135.32%	116.06%	100.00%	-
EPS	11.99	23.84	6.37	6.63	16.01	13.21	14.55	-3.17%
YoY %	-49.71%	274.25%	-3.92%	-58.59%	21.20%	-9.21%	-	-
Horiz. %	82.41%	163.85%	43.78%	45.57%	110.03%	90.79%	100.00%	-
DPS	4.79	5.39	1.50	1.53	4.61	4.04	3.65	4.63%
YoY %	-11.13%	259.33%	-1.96%	-66.81%	14.11%	10.68%	-	-
Horiz. %	131.23%	147.67%	41.10%	41.92%	126.30%	110.68%	100.00%	-
NAPS	2.3069	2.2071	1.9909	2.0326	1.9665	1.8253	1.8484	3.76%
YoY %	4.52%	10.86%	-2.05%	3.36%	7.74%	-1.25%	-	-
Horiz. %	124.81%	119.41%	107.71%	109.97%	106.39%	98.75%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/23	31/03/22	31/03/21	31/03/20	29/03/19	30/03/18	31/03/17	-
Price	1.61	1.62	1.15	0.88	1.78	1.63	1.79	-
P/RPS	1.28	1.01	0.91	0.57	1.02	1.10	1.41	-1.59%
YoY %	26.73%	10.99%	59.65%	-44.12%	-7.27%	-21.99%	-	-
Horiz. %	90.78%	71.63%	64.54%	40.43%	72.34%	78.01%	100.00%	-
P/EPS	13.41	6.79	18.05	13.56	11.39	12.80	12.85	0.71%
YoY %	97.50%	-62.38%	33.11%	19.05%	-11.02%	-0.39%	-	-
Horiz. %	104.36%	52.84%	140.47%	105.53%	88.64%	99.61%	100.00%	-
EY	7.46	14.74	5.54	7.37	8.78	7.81	7.78	-0.69%
YoY %	-49.39%	166.06%	-24.83%	-16.06%	12.42%	0.39%	-	-
Horiz. %	95.89%	189.46%	71.21%	94.73%	112.85%	100.39%	100.00%	-
DY	2.98	3.33	1.30	1.70	2.53	2.39	1.96	7.22%
YoY %	-10.51%	156.15%	-23.53%	-32.81%	5.86%	21.94%	-	-
Horiz. %	152.04%	169.90%	66.33%	86.73%	129.08%	121.94%	100.00%	-
P/NAPS	0.70	0.73	0.58	0.44	0.93	0.93	1.01	-5.92%
YoY %	-4.11%	25.86%	31.82%	-52.69%	0.00%	-7.92%	-	-
Horiz. %	69.31%	72.28%	57.43%	43.56%	92.08%	92.08%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Price Multiplier on Announcement Date
Date	26/05/23	27/05/22	24/05/21	25/06/20	28/05/19	24/05/18	25/05/17	-
Price	1.44	1.49	1.37	1.02	1.78	1.62	1.80	-
P/RPS	1.14	0.93	1.09	0.66	1.02	1.09	1.42	-3.59%
YoY %	22.58%	-14.68%	65.15%	-35.29%	-6.42%	-23.24%	-	-
Horiz. %	80.28%	65.49%	76.76%	46.48%	71.83%	76.76%	100.00%	-
P/EPS	12.00	6.24	21.50	15.72	11.39	12.72	12.92	-1.22%
YoY %	92.31%	-70.98%	36.77%	38.02%	-10.46%	-1.55%	-	-
Horiz. %	92.88%	48.30%	166.41%	121.67%	88.16%	98.45%	100.00%	-
EY	8.34	16.02	4.65	6.36	8.78	7.86	7.74	1.25%
YoY %	-47.94%	244.52%	-26.89%	-27.56%	11.70%	1.55%	-	-
Horiz. %	107.75%	206.98%	60.08%	82.17%	113.44%	101.55%	100.00%	-
DY	3.33	3.62	1.09	1.47	2.53	2.41	1.94	9.41%
YoY %	-8.01%	232.11%	-25.85%	-41.90%	4.98%	24.23%	-	-
Horiz. %	171.65%	186.60%	56.19%	75.77%	130.41%	124.23%	100.00%	-
P/NAPS	0.62	0.67	0.69	0.51	0.93	0.92	1.02	-7.95%
YoY %	-7.46%	-2.90%	35.29%	-45.16%	1.09%	-9.80%	-	-
Horiz. %	60.78%	65.69%	67.65%	50.00%	91.18%	90.20%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos