[CHINWEL] YoY TTM Result on 30-Jun-2016 [#4]

Stock
[CHINWEL] CHIN WELL HOLDINGS BHD
Announcement Date
25-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
30-Jun-2016 [#4]
Profit Trend
QoQ- 5.31%
YoY- 55.56%
Quarter Report
Latest QR
Upcoming QR
CHINWEL's Result
CHINWEL's Financial Summary
View:
Show?
TTM Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 680,729 591,294 521,288 508,134 502,420 485,341 461,889 6.67%
PBT 68,822 66,736 62,118 74,801 57,147 54,597 32,594 13.25%
Tax -11,245 -10,852 -11,060 -11,432 -7,694 -9,962 -5,840 11.53%
NP 57,577 55,884 51,058 63,369 49,453 44,635 26,754 13.61%
-
NP to SH 57,577 55,884 51,058 63,369 40,735 35,846 22,150 17.25%
-
Tax Rate 16.34% 16.26% 17.80% 15.28% 13.46% 18.25% 17.92% -
Total Cost 623,152 535,410 470,230 444,765 452,967 440,706 435,135 6.16%
-
Net Worth 578,671 548,932 533,168 494,086 425,034 272,423 354,437 8.50%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div 23,062 23,813 20,368 25,463 16,331 13,159 8,179 18.84%
Div Payout % 40.06% 42.61% 39.89% 40.18% 40.09% 36.71% 36.93% -
Equity
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 578,671 548,932 533,168 494,086 425,034 272,423 354,437 8.50%
NOSH 299,533 299,533 299,533 299,446 283,356 272,423 272,644 1.57%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin 8.46% 9.45% 9.79% 12.47% 9.84% 9.20% 5.79% -
ROE 9.95% 10.18% 9.58% 12.83% 9.58% 13.16% 6.25% -
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 231.74 199.28 174.03 169.69 177.31 178.16 169.41 5.35%
EPS 19.60 18.83 17.05 21.16 14.38 13.16 8.12 15.81%
DPS 7.85 8.00 6.80 8.50 5.76 4.83 3.00 17.37%
NAPS 1.97 1.85 1.78 1.65 1.50 1.00 1.30 7.17%
Adjusted Per Share Value based on latest NOSH - 299,446
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 227.26 197.41 174.03 169.64 167.73 162.03 154.20 6.67%
EPS 19.22 18.66 17.05 21.16 13.60 11.97 7.39 17.26%
DPS 7.70 7.95 6.80 8.50 5.45 4.39 2.73 18.85%
NAPS 1.9319 1.8326 1.78 1.6495 1.419 0.9095 1.1833 8.50%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 1.80 1.54 1.79 1.45 1.54 1.34 1.07 -
P/RPS 0.78 0.77 1.03 0.85 0.87 0.75 0.63 3.62%
P/EPS 9.18 8.18 10.50 6.85 10.71 10.18 13.17 -5.83%
EY 10.89 12.23 9.52 14.59 9.34 9.82 7.59 6.19%
DY 4.36 5.19 3.80 5.86 3.74 3.60 2.80 7.65%
P/NAPS 0.91 0.83 1.01 0.88 1.03 1.34 0.82 1.75%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/08/19 27/08/18 29/08/17 25/08/16 27/08/15 21/08/14 22/08/13 -
Price 1.73 1.59 1.79 1.51 1.39 1.55 1.24 -
P/RPS 0.75 0.80 1.03 0.89 0.78 0.87 0.73 0.45%
P/EPS 8.83 8.44 10.50 7.14 9.67 11.78 15.26 -8.71%
EY 11.33 11.85 9.52 14.01 10.34 8.49 6.55 9.55%
DY 4.54 5.03 3.80 5.63 4.15 3.12 2.42 11.05%
P/NAPS 0.88 0.86 1.01 0.92 0.93 1.55 0.95 -1.26%

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