[CHINWEL] YoY Quarter Result on 31-Dec-2017 [#2]

Stock
[CHINWEL] CHIN WELL HOLDINGS BHD
Announcement Date
27-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Dec-2017 [#2]
Profit Trend
QoQ- 9.89%
YoY- 6.61%
Quarter Report
Latest QR
Upcoming QR
CHINWEL's Result
CHINWEL's Financial Summary
View:
Show?
Quarter Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 118,604 147,703 165,144 160,532 126,278 122,925 125,735 -0.96%
PBT 8,186 5,407 18,526 18,893 18,521 21,441 13,305 -7.76%
Tax -2,444 -1,131 -2,858 -3,538 -4,118 -2,769 -1,891 4.36%
NP 5,742 4,276 15,668 15,355 14,403 18,672 11,414 -10.80%
-
NP to SH 5,742 4,276 15,668 15,355 14,403 18,672 8,340 -6.02%
-
Tax Rate 29.86% 20.92% 15.43% 18.73% 22.23% 12.91% 14.21% -
Total Cost 112,862 143,427 149,476 145,177 111,875 104,253 114,321 -0.21%
-
Net Worth 569,759 575,132 567,093 546,571 530,173 494,523 397,921 6.15%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div 4,338 4,401 13,222 11,648 10,483 11,988 5,450 -3.72%
Div Payout % 75.55% 102.94% 84.39% 75.86% 72.79% 64.21% 65.36% -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 569,759 575,132 567,093 546,571 530,173 494,523 397,921 6.15%
NOSH 299,533 299,533 299,533 299,533 299,533 299,711 272,549 1.58%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 4.84% 2.89% 9.49% 9.57% 11.41% 15.19% 9.08% -
ROE 1.01% 0.74% 2.76% 2.81% 2.72% 3.78% 2.10% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 41.01 50.34 56.20 53.75 42.16 41.01 46.13 -1.93%
EPS 1.99 1.46 5.33 5.14 4.81 6.23 3.06 -6.91%
DPS 1.50 1.50 4.50 3.90 3.50 4.00 2.00 -4.67%
NAPS 1.97 1.96 1.93 1.83 1.77 1.65 1.46 5.11%
Adjusted Per Share Value based on latest NOSH - 299,533
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 41.35 51.49 57.58 55.97 44.03 42.86 43.84 -0.96%
EPS 2.00 1.49 5.46 5.35 5.02 6.51 2.91 -6.05%
DPS 1.51 1.53 4.61 4.06 3.65 4.18 1.90 -3.75%
NAPS 1.9864 2.0051 1.9771 1.9055 1.8484 1.7241 1.3873 6.15%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 1.12 1.38 1.62 1.83 1.54 2.10 1.43 -
P/RPS 2.73 2.74 2.88 3.40 3.65 5.12 3.10 -2.09%
P/EPS 56.41 94.70 30.38 35.60 32.03 33.71 46.73 3.18%
EY 1.77 1.06 3.29 2.81 3.12 2.97 2.14 -3.11%
DY 1.34 1.09 2.78 2.13 2.27 1.90 1.40 -0.72%
P/NAPS 0.57 0.70 0.84 1.00 0.87 1.27 0.98 -8.62%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 26/02/21 27/02/20 26/02/19 27/02/18 27/02/17 26/02/16 26/02/15 -
Price 1.03 1.36 1.75 1.68 1.74 1.81 1.50 -
P/RPS 2.51 2.70 3.11 3.13 4.13 4.41 3.25 -4.21%
P/EPS 51.88 93.33 32.82 32.68 36.19 29.05 49.02 0.94%
EY 1.93 1.07 3.05 3.06 2.76 3.44 2.04 -0.91%
DY 1.46 1.10 2.57 2.32 2.01 2.21 1.33 1.56%
P/NAPS 0.52 0.69 0.91 0.92 0.98 1.10 1.03 -10.75%

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