[CHINWEL] YoY TTM Result on 31-Dec-2015 [#2]

Stock
[CHINWEL] CHIN WELL HOLDINGS BHD
Announcement Date
26-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
31-Dec-2015 [#2]
Profit Trend
QoQ- 20.68%
YoY- 51.18%
Quarter Report
Latest QR
Upcoming QR
CHINWEL's Result
CHINWEL's Financial Summary
View:
Show?
TTM Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 634,303 580,172 484,169 512,720 512,402 462,204 462,030 5.42%
PBT 71,196 63,983 65,260 72,108 63,404 38,516 33,524 13.36%
Tax -11,040 -10,863 -11,477 -10,717 -9,508 -7,170 -5,291 13.03%
NP 60,156 53,120 53,783 61,391 53,896 31,346 28,233 13.43%
-
NP to SH 60,156 53,120 53,783 60,297 39,885 25,905 23,799 16.70%
-
Tax Rate 15.51% 16.98% 17.59% 14.86% 15.00% 18.62% 15.78% -
Total Cost 574,147 527,052 430,386 451,329 458,506 430,858 433,797 4.78%
-
Net Worth 567,093 546,571 530,173 494,523 397,921 365,124 343,577 8.70%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div 25,387 21,532 23,958 22,869 13,160 10,902 6,819 24.48%
Div Payout % 42.20% 40.54% 44.55% 37.93% 33.00% 42.09% 28.65% -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 567,093 546,571 530,173 494,523 397,921 365,124 343,577 8.70%
NOSH 299,533 299,533 299,533 299,711 272,549 272,480 272,680 1.57%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 9.48% 9.16% 11.11% 11.97% 10.52% 6.78% 6.11% -
ROE 10.61% 9.72% 10.14% 12.19% 10.02% 7.09% 6.93% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 215.87 194.25 161.64 171.07 188.00 169.63 169.44 4.11%
EPS 20.47 17.79 17.96 20.12 14.63 9.51 8.73 15.25%
DPS 8.60 7.20 8.00 7.63 4.83 4.00 2.50 22.85%
NAPS 1.93 1.83 1.77 1.65 1.46 1.34 1.26 7.36%
Adjusted Per Share Value based on latest NOSH - 299,711
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 221.14 202.27 168.80 178.75 178.64 161.14 161.08 5.42%
EPS 20.97 18.52 18.75 21.02 13.91 9.03 8.30 16.69%
DPS 8.85 7.51 8.35 7.97 4.59 3.80 2.38 24.45%
NAPS 1.9771 1.9055 1.8484 1.7241 1.3873 1.273 1.1978 8.70%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 1.62 1.83 1.54 2.10 1.43 1.40 1.23 -
P/RPS 0.75 0.94 0.95 1.23 0.76 0.83 0.73 0.45%
P/EPS 7.91 10.29 8.58 10.44 9.77 14.73 14.09 -9.16%
EY 12.64 9.72 11.66 9.58 10.23 6.79 7.10 10.08%
DY 5.31 3.93 5.19 3.63 3.38 2.86 2.03 17.37%
P/NAPS 0.84 1.00 0.87 1.27 0.98 1.04 0.98 -2.53%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 26/02/19 27/02/18 27/02/17 26/02/16 26/02/15 20/02/14 21/02/13 -
Price 1.75 1.68 1.74 1.81 1.50 1.46 1.15 -
P/RPS 0.81 0.86 1.08 1.06 0.80 0.86 0.68 2.95%
P/EPS 8.55 9.45 9.69 9.00 10.25 15.36 13.18 -6.95%
EY 11.70 10.59 10.32 11.12 9.76 6.51 7.59 7.47%
DY 4.91 4.29 4.60 4.22 3.22 2.74 2.17 14.57%
P/NAPS 0.91 0.92 0.98 1.10 1.03 1.09 0.91 0.00%

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
Post a Comment