[CHINWEL] YoY TTM Result on 31-Mar-2015 [#3]

Stock
[CHINWEL] CHIN WELL HOLDINGS BHD
Announcement Date
21-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Mar-2015 [#3]
Profit Trend
QoQ- 9.59%
YoY- 54.54%
Quarter Report
Latest QR
Upcoming QR
CHINWEL's Result
CHINWEL's Financial Summary
View:
Show?
TTM Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 582,345 513,537 504,322 501,274 477,998 459,215 532,095 1.51%
PBT 57,206 69,024 71,163 66,586 42,129 32,124 76,665 -4.76%
Tax -10,199 -11,395 -10,991 -9,557 -7,992 -5,573 -8,892 2.31%
NP 47,007 57,629 60,172 57,029 34,137 26,551 67,773 -5.91%
-
NP to SH 47,007 57,629 60,172 43,711 28,284 22,672 52,293 -1.75%
-
Tax Rate 17.83% 16.51% 15.44% 14.35% 18.97% 17.35% 11.60% -
Total Cost 535,338 455,908 444,150 444,245 443,861 432,664 464,322 2.39%
-
Net Worth 523,552 530,173 476,779 402,982 365,753 349,057 333,201 7.81%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div 21,532 23,958 22,869 13,160 10,902 6,819 2,723 41.12%
Div Payout % 45.81% 41.57% 38.01% 30.11% 38.55% 30.08% 5.21% -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 523,552 530,173 476,779 402,982 365,753 349,057 333,201 7.81%
NOSH 299,533 299,533 299,861 277,918 272,950 272,701 273,116 1.54%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 8.07% 11.22% 11.93% 11.38% 7.14% 5.78% 12.74% -
ROE 8.98% 10.87% 12.62% 10.85% 7.73% 6.50% 15.69% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 195.76 171.45 168.18 180.37 175.12 168.39 194.82 0.08%
EPS 15.80 19.24 20.07 15.73 10.36 8.31 19.15 -3.15%
DPS 7.20 8.00 7.63 4.83 4.00 2.50 1.00 38.93%
NAPS 1.76 1.77 1.59 1.45 1.34 1.28 1.22 6.29%
Adjusted Per Share Value based on latest NOSH - 277,918
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 194.42 171.45 168.37 167.35 159.58 153.31 177.64 1.51%
EPS 15.69 19.24 20.09 14.59 9.44 7.57 17.46 -1.76%
DPS 7.19 8.00 7.63 4.39 3.64 2.28 0.91 41.10%
NAPS 1.7479 1.77 1.5917 1.3454 1.2211 1.1653 1.1124 7.81%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 1.63 1.79 1.68 1.47 1.45 1.13 1.37 -
P/RPS 0.83 1.04 1.00 0.82 0.83 0.67 0.70 2.87%
P/EPS 10.32 9.30 8.37 9.35 13.99 13.59 7.16 6.27%
EY 9.69 10.75 11.94 10.70 7.15 7.36 13.98 -5.92%
DY 4.42 4.47 4.54 3.29 2.76 2.21 0.73 34.98%
P/NAPS 0.93 1.01 1.06 1.01 1.08 0.88 1.12 -3.04%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 24/05/18 25/05/17 26/05/16 21/05/15 22/05/14 30/05/13 24/05/12 -
Price 1.62 1.80 1.67 1.64 1.46 1.05 1.29 -
P/RPS 0.83 1.05 0.99 0.91 0.83 0.62 0.66 3.89%
P/EPS 10.25 9.36 8.32 10.43 14.09 12.63 6.74 7.23%
EY 9.75 10.69 12.02 9.59 7.10 7.92 14.84 -6.75%
DY 4.44 4.44 4.57 2.95 2.74 2.38 0.78 33.60%
P/NAPS 0.92 1.02 1.05 1.13 1.09 0.82 1.06 -2.33%

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