[CHINWEL] YoY TTM Result on 31-Dec-2019 [#2]

Stock
[CHINWEL] CHIN WELL HOLDINGS BHD
Announcement Date
27-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
31-Dec-2019 [#2]
Profit Trend
QoQ- -24.57%
YoY- -41.87%
Quarter Report
Latest QR
Upcoming QR
CHINWEL's Result
CHINWEL's Financial Summary
View:
Show?
TTM Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 635,148 558,987 458,612 642,417 634,303 580,172 484,169 4.62%
PBT 118,603 67,557 8,379 42,721 71,196 63,983 65,260 10.46%
Tax -26,671 -16,663 -6,041 -7,755 -11,040 -10,863 -11,477 15.08%
NP 91,932 50,894 2,338 34,966 60,156 53,120 53,783 9.34%
-
NP to SH 91,987 50,894 2,338 34,966 60,156 53,120 53,783 9.35%
-
Tax Rate 22.49% 24.67% 72.10% 18.15% 15.51% 16.98% 17.59% -
Total Cost 543,216 508,093 456,274 607,451 574,147 527,052 430,386 3.95%
-
Net Worth 673,164 615,895 569,759 575,132 567,093 546,571 530,173 4.05%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div 36,666 20,663 4,338 14,241 25,387 21,532 23,958 7.34%
Div Payout % 39.86% 40.60% 185.55% 40.73% 42.20% 40.54% 44.55% -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Net Worth 673,164 615,895 569,759 575,132 567,093 546,571 530,173 4.05%
NOSH 299,533 299,533 299,533 299,533 299,533 299,533 299,533 0.00%
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
NP Margin 14.47% 9.10% 0.51% 5.44% 9.48% 9.16% 11.11% -
ROE 13.66% 8.26% 0.41% 6.08% 10.61% 9.72% 10.14% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 221.73 195.13 158.57 218.93 215.87 194.25 161.64 5.40%
EPS 32.11 17.77 0.81 11.92 20.47 17.79 17.96 10.16%
DPS 12.80 7.20 1.50 4.85 8.60 7.20 8.00 8.14%
NAPS 2.35 2.15 1.97 1.96 1.93 1.83 1.77 4.83%
Adjusted Per Share Value based on latest NOSH - 299,533
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 212.05 186.62 153.11 214.47 211.76 193.69 161.64 4.62%
EPS 30.71 16.99 0.78 11.67 20.08 17.73 17.96 9.34%
DPS 12.24 6.90 1.45 4.75 8.48 7.19 8.00 7.34%
NAPS 2.2474 2.0562 1.9022 1.9201 1.8933 1.8247 1.77 4.05%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 -
Price 1.60 1.38 1.12 1.38 1.62 1.83 1.54 -
P/RPS 0.72 0.71 0.71 0.63 0.75 0.94 0.95 -4.51%
P/EPS 4.98 7.77 138.55 11.58 7.91 10.29 8.58 -8.66%
EY 20.07 12.87 0.72 8.63 12.64 9.72 11.66 9.46%
DY 8.00 5.22 1.34 3.51 5.31 3.93 5.19 7.47%
P/NAPS 0.68 0.64 0.57 0.70 0.84 1.00 0.87 -4.02%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 28/02/23 23/02/22 26/02/21 27/02/20 26/02/19 27/02/18 27/02/17 -
Price 1.69 1.65 1.03 1.36 1.75 1.68 1.74 -
P/RPS 0.76 0.85 0.65 0.62 0.81 0.86 1.08 -5.68%
P/EPS 5.26 9.29 127.41 11.41 8.55 9.45 9.69 -9.67%
EY 19.00 10.77 0.78 8.76 11.70 10.59 10.32 10.70%
DY 7.57 4.36 1.46 3.57 4.91 4.29 4.60 8.65%
P/NAPS 0.72 0.77 0.52 0.69 0.91 0.92 0.98 -5.00%

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