[CHINWEL] YoY TTM Result on 31-Dec-2016 [#2]

Stock
[CHINWEL] CHIN WELL HOLDINGS BHD
Announcement Date
27-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
31-Dec-2016 [#2]
Profit Trend
QoQ- -7.35%
YoY- -10.8%
Quarter Report
Latest QR
Upcoming QR
CHINWEL's Result
CHINWEL's Financial Summary
View:
Show?
TTM Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 642,417 634,303 580,172 484,169 512,720 512,402 462,204 5.63%
PBT 42,721 71,196 63,983 65,260 72,108 63,404 38,516 1.74%
Tax -7,755 -11,040 -10,863 -11,477 -10,717 -9,508 -7,170 1.31%
NP 34,966 60,156 53,120 53,783 61,391 53,896 31,346 1.83%
-
NP to SH 34,966 60,156 53,120 53,783 60,297 39,885 25,905 5.12%
-
Tax Rate 18.15% 15.51% 16.98% 17.59% 14.86% 15.00% 18.62% -
Total Cost 607,451 574,147 527,052 430,386 451,329 458,506 430,858 5.88%
-
Net Worth 575,132 567,093 546,571 530,173 494,523 397,921 365,124 7.86%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div 14,241 25,387 21,532 23,958 22,869 13,160 10,902 4.55%
Div Payout % 40.73% 42.20% 40.54% 44.55% 37.93% 33.00% 42.09% -
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 575,132 567,093 546,571 530,173 494,523 397,921 365,124 7.86%
NOSH 299,533 299,533 299,533 299,533 299,711 272,549 272,480 1.58%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 5.44% 9.48% 9.16% 11.11% 11.97% 10.52% 6.78% -
ROE 6.08% 10.61% 9.72% 10.14% 12.19% 10.02% 7.09% -
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 218.93 215.87 194.25 161.64 171.07 188.00 169.63 4.34%
EPS 11.92 20.47 17.79 17.96 20.12 14.63 9.51 3.83%
DPS 4.85 8.60 7.20 8.00 7.63 4.83 4.00 3.26%
NAPS 1.96 1.93 1.83 1.77 1.65 1.46 1.34 6.53%
Adjusted Per Share Value based on latest NOSH - 299,533
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 223.97 221.14 202.27 168.80 178.75 178.64 161.14 5.63%
EPS 12.19 20.97 18.52 18.75 21.02 13.91 9.03 5.12%
DPS 4.97 8.85 7.51 8.35 7.97 4.59 3.80 4.57%
NAPS 2.0051 1.9771 1.9055 1.8484 1.7241 1.3873 1.273 7.86%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 1.38 1.62 1.83 1.54 2.10 1.43 1.40 -
P/RPS 0.63 0.75 0.94 0.95 1.23 0.76 0.83 -4.48%
P/EPS 11.58 7.91 10.29 8.58 10.44 9.77 14.73 -3.92%
EY 8.63 12.64 9.72 11.66 9.58 10.23 6.79 4.07%
DY 3.51 5.31 3.93 5.19 3.63 3.38 2.86 3.47%
P/NAPS 0.70 0.84 1.00 0.87 1.27 0.98 1.04 -6.38%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 27/02/20 26/02/19 27/02/18 27/02/17 26/02/16 26/02/15 20/02/14 -
Price 1.36 1.75 1.68 1.74 1.81 1.50 1.46 -
P/RPS 0.62 0.81 0.86 1.08 1.06 0.80 0.86 -5.30%
P/EPS 11.41 8.55 9.45 9.69 9.00 10.25 15.36 -4.83%
EY 8.76 11.70 10.59 10.32 11.12 9.76 6.51 5.06%
DY 3.57 4.91 4.29 4.60 4.22 3.22 2.74 4.50%
P/NAPS 0.69 0.91 0.92 0.98 1.10 1.03 1.09 -7.33%

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