[CHINWEL] YoY Cumulative Quarter Result on 31-Mar-2021 [#3]

Stock
[CHINWEL] CHIN WELL HOLDINGS BHD
Announcement Date
24-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Mar-2021 [#3]
Profit Trend
QoQ- 67.64%
YoY- -3.82%
Quarter Report
Latest QR
Upcoming QR
CHINWEL's Result
CHINWEL's Financial Summary
View:
Show?
Cumulative Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 248,334 360,842 460,968 361,310 453,569 514,504 441,249 -9.12%
PBT 6,953 46,055 87,107 24,301 23,585 54,892 46,120 -27.02%
Tax -1,622 -11,710 -18,726 -6,016 -4,574 -8,971 -8,234 -23.70%
NP 5,331 34,345 68,381 18,285 19,011 45,921 37,886 -27.85%
-
NP to SH 5,370 34,386 68,382 18,285 19,011 45,921 37,886 -27.77%
-
Tax Rate 23.33% 25.43% 21.50% 24.76% 19.39% 16.34% 17.85% -
Total Cost 243,003 326,497 392,587 343,025 434,558 468,583 403,363 -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 - 13,749 15,468 4,304 4,394 13,219 11,601 -
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 0.79% 5.20% 10.80% 3.20% 3.26% 8.14% 7.24% -
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 86.69 125.97 160.92 125.91 154.82 175.14 148.33 -8.55%
EPS 1.87 12.00 23.87 6.37 6.49 15.63 12.74 -27.34%
DPS 0.00 4.80 5.40 1.50 1.50 4.50 3.90 -
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 86.58 125.80 160.71 125.97 158.13 179.37 153.84 -9.12%
EPS 1.87 11.99 23.84 6.37 6.63 16.01 13.21 -27.78%
DPS 0.00 4.79 5.39 1.50 1.53 4.61 4.04 -
NAPS 2.3569 2.3069 2.2071 1.9909 2.0326 1.9665 1.8253 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 1.40 1.28 1.01 0.91 0.57 1.02 1.10 4.09%
P/EPS 64.54 13.41 6.79 18.05 13.56 11.39 12.80 30.91%
EY 1.55 7.46 14.74 5.54 7.37 8.78 7.81 -23.60%
DY 0.00 2.98 3.33 1.30 1.70 2.53 2.39 -
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 1.45 1.14 0.93 1.09 0.66 1.02 1.09 4.86%
P/EPS 67.21 12.00 6.24 21.50 15.72 11.39 12.72 31.94%
EY 1.49 8.34 16.02 4.65 6.36 8.78 7.86 -24.18%
DY 0.00 3.33 3.62 1.09 1.47 2.53 2.41 -
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