[CHINWEL] YoY Quarter Result on 31-Dec-2021 [#2]

Stock
[CHINWEL] CHIN WELL HOLDINGS BHD
Announcement Date
23-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
31-Dec-2021 [#2]
Profit Trend
QoQ- 22.51%
YoY- 268.29%
Quarter Report
Latest QR
Upcoming QR
CHINWEL's Result
CHINWEL's Financial Summary
View:
Show?
Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 83,583 111,459 146,913 118,604 147,703 165,144 160,532 -10.30%
PBT 412 11,673 27,383 8,186 5,407 18,526 18,893 -47.12%
Tax -159 -3,163 -6,236 -2,444 -1,131 -2,858 -3,538 -40.35%
NP 253 8,510 21,147 5,742 4,276 15,668 15,355 -49.53%
-
NP to SH 254 8,512 21,147 5,742 4,276 15,668 15,355 -49.50%
-
Tax Rate 38.59% 27.10% 22.77% 29.86% 20.92% 15.43% 18.73% -
Total Cost 83,330 102,949 125,766 112,862 143,427 149,476 145,177 -8.83%
-
Net Worth 670,292 673,164 615,895 569,759 575,132 567,093 546,571 3.45%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div - 13,749 15,469 4,338 4,401 13,222 11,648 -
Div Payout % - 161.53% 73.15% 75.55% 102.94% 84.39% 75.86% -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 670,292 673,164 615,895 569,759 575,132 567,093 546,571 3.45%
NOSH 299,533 299,533 299,533 299,533 299,533 299,533 299,533 0.00%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 0.30% 7.64% 14.39% 4.84% 2.89% 9.49% 9.57% -
ROE 0.04% 1.26% 3.43% 1.01% 0.74% 2.76% 2.81% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 29.18 38.91 51.29 41.01 50.34 56.20 53.75 -9.67%
EPS 0.09 2.97 7.38 1.99 1.46 5.33 5.14 -49.02%
DPS 0.00 4.80 5.40 1.50 1.50 4.50 3.90 -
NAPS 2.34 2.35 2.15 1.97 1.96 1.93 1.83 4.18%
Adjusted Per Share Value based on latest NOSH - 299,533
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 29.14 38.86 51.22 41.35 51.49 57.58 55.97 -10.30%
EPS 0.09 2.97 7.37 2.00 1.49 5.46 5.35 -49.36%
DPS 0.00 4.79 5.39 1.51 1.53 4.61 4.06 -
NAPS 2.3369 2.3469 2.1472 1.9864 2.0051 1.9771 1.9055 3.45%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 1.27 1.60 1.38 1.12 1.38 1.62 1.83 -
P/RPS 4.35 4.11 2.69 2.73 2.74 2.88 3.40 4.19%
P/EPS 1,432.25 53.84 18.69 56.41 94.70 30.38 35.60 85.05%
EY 0.07 1.86 5.35 1.77 1.06 3.29 2.81 -45.94%
DY 0.00 3.00 3.91 1.34 1.09 2.78 2.13 -
P/NAPS 0.54 0.68 0.64 0.57 0.70 0.84 1.00 -9.75%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 27/02/24 28/02/23 23/02/22 26/02/21 27/02/20 26/02/19 27/02/18 -
Price 1.22 1.69 1.65 1.03 1.36 1.75 1.68 -
P/RPS 4.18 4.34 3.22 2.51 2.70 3.11 3.13 4.93%
P/EPS 1,375.86 56.87 22.35 51.88 93.33 32.82 32.68 86.46%
EY 0.07 1.76 4.47 1.93 1.07 3.05 3.06 -46.70%
DY 0.00 2.84 3.27 1.46 1.10 2.57 2.32 -
P/NAPS 0.52 0.72 0.77 0.52 0.69 0.91 0.92 -9.06%

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