[CHINWEL] QoQ Quarter Result on 2022-09-30 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 95,610 90,204 111,459 159,179 196,870 167,640 146,913 -24.96% QoQ % 5.99% -19.07% -29.98% -19.15% 17.44% 14.11% - Horiz. % 65.08% 61.40% 75.87% 108.35% 134.00% 114.11% 100.00%
PBT 6,225 154 11,673 34,228 35,099 37,603 27,383 -62.85% QoQ % 3,942.21% -98.68% -65.90% -2.48% -6.66% 37.32% - Horiz. % 22.73% 0.56% 42.63% 125.00% 128.18% 137.32% 100.00%
Tax -1,181 -192 -3,163 -8,355 -7,523 -7,630 -6,236 -67.12% QoQ % -515.10% 93.93% 62.14% -11.06% 1.40% -22.35% - Horiz. % 18.94% 3.08% 50.72% 133.98% 120.64% 122.35% 100.00%
NP 5,044 -38 8,510 25,873 27,576 29,973 21,147 -61.64% QoQ % 13,373.68% -100.45% -67.11% -6.18% -8.00% 41.74% - Horiz. % 23.85% -0.18% 40.24% 122.35% 130.40% 141.74% 100.00%
NP to SH 5,075 -20 8,512 25,894 27,607 29,974 21,147 -61.48% QoQ % 25,475.00% -100.23% -67.13% -6.20% -7.90% 41.74% - Horiz. % 24.00% -0.09% 40.25% 122.45% 130.55% 141.74% 100.00%
Tax Rate 18.97 % 124.68 % 27.10 % 24.41 % 21.43 % 20.29 % 22.77 % -11.49% QoQ % -84.79% 360.07% 11.02% 13.91% 5.62% -10.89% - Horiz. % 83.31% 547.56% 119.02% 107.20% 94.12% 89.11% 100.00%
Total Cost 90,566 90,242 102,949 133,306 169,294 137,667 125,766 -19.71% QoQ % 0.36% -12.34% -22.77% -21.26% 22.97% 9.46% - Horiz. % 72.01% 71.75% 81.86% 106.00% 134.61% 109.46% 100.00%
Net Worth 681,755 661,704 673,164 673,164 664,587 633,078 615,895 7.03% QoQ % 3.03% -1.70% 0.00% 1.29% 4.98% 2.79% - Horiz. % 110.69% 107.44% 109.30% 109.30% 107.91% 102.79% 100.00%
Dividend 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div 2,033 - 13,749 - 22,916 - 15,469 -74.24% QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 13.15% 0.00% 88.89% 0.00% 148.15% 0.00% 100.00%
Div Payout % 40.08 % - % 161.53 % - % 83.01 % - % 73.15 % -33.11% QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 54.79% 0.00% 220.82% 0.00% 113.48% 0.00% 100.00%
Equity 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 681,755 661,704 673,164 673,164 664,587 633,078 615,895 7.03% QoQ % 3.03% -1.70% 0.00% 1.29% 4.98% 2.79% - Horiz. % 110.69% 107.44% 109.30% 109.30% 107.91% 102.79% 100.00%
NOSH 286,452 286,452 286,453 286,453 286,460 286,461 286,463 -0.00% QoQ % 0.00% -0.00% 0.00% -0.00% -0.00% -0.00% - Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 5.28 % -0.04 % 7.64 % 16.25 % 14.01 % 17.88 % 14.39 % -48.84% QoQ % 13,300.00% -100.52% -52.98% 15.99% -21.64% 24.25% - Horiz. % 36.69% -0.28% 53.09% 112.93% 97.36% 124.25% 100.00%
ROE 0.74 % 0.00 % 1.26 % 3.85 % 4.15 % 4.73 % 3.43 % -64.13% QoQ % 0.00% 0.00% -67.27% -7.23% -12.26% 37.90% - Horiz. % 21.57% 0.00% 36.73% 112.24% 120.99% 137.90% 100.00%
Per Share 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 33.38 31.49 38.91 55.57 68.73 58.52 51.29 -24.96% QoQ % 6.00% -19.07% -29.98% -19.15% 17.45% 14.10% - Horiz. % 65.08% 61.40% 75.86% 108.34% 134.00% 114.10% 100.00%
EPS 1.77 -0.01 2.97 9.04 9.64 10.46 7.38 -61.50% QoQ % 17,800.00% -100.34% -67.15% -6.22% -7.84% 41.73% - Horiz. % 23.98% -0.14% 40.24% 122.49% 130.62% 141.73% 100.00%
DPS 0.71 0.00 4.80 0.00 8.00 0.00 5.40 -74.24% QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 13.15% 0.00% 88.89% 0.00% 148.15% 0.00% 100.00%
NAPS 2.3800 2.3100 2.3500 2.3500 2.3200 2.2100 2.1500 7.03% QoQ % 3.03% -1.70% 0.00% 1.29% 4.98% 2.79% - Horiz. % 110.70% 107.44% 109.30% 109.30% 107.91% 102.79% 100.00%
Adjusted Per Share Value based on latest NOSH - 299,533 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 31.92 30.11 37.21 53.14 65.73 55.97 49.05 -24.96% QoQ % 6.01% -19.08% -29.98% -19.15% 17.44% 14.11% - Horiz. % 65.08% 61.39% 75.86% 108.34% 134.01% 114.11% 100.00%
EPS 1.69 -0.01 2.84 8.64 9.22 10.01 7.06 -61.55% QoQ % 17,000.00% -100.35% -67.13% -6.29% -7.89% 41.78% - Horiz. % 23.94% -0.14% 40.23% 122.38% 130.59% 141.78% 100.00%
DPS 0.68 0.00 4.59 0.00 7.65 0.00 5.16 -74.20% QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 13.18% 0.00% 88.95% 0.00% 148.26% 0.00% 100.00%
NAPS 2.2761 2.2091 2.2474 2.2474 2.2187 2.1136 2.0562 7.03% QoQ % 3.03% -1.70% 0.00% 1.29% 4.97% 2.79% - Horiz. % 110.69% 107.44% 109.30% 109.30% 107.90% 102.79% 100.00%
Price Multiplier on Financial Quarter End Date 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 1.3200 1.6100 1.6000 1.6400 1.7000 1.6200 1.3800 -
P/RPS 3.95 5.11 4.11 2.95 2.47 2.77 2.69 29.28% QoQ % -22.70% 24.33% 39.32% 19.43% -10.83% 2.97% - Horiz. % 146.84% 189.96% 152.79% 109.67% 91.82% 102.97% 100.00%
P/EPS 74.51 -23,059.39 53.84 18.14 17.64 15.48 18.69 152.06% QoQ % 100.32% -42,929.48% 196.80% 2.83% 13.95% -17.17% - Horiz. % 398.66% -123,378.22% 288.07% 97.06% 94.38% 82.83% 100.00%
EY 1.34 0.00 1.86 5.51 5.67 6.46 5.35 -60.37% QoQ % 0.00% 0.00% -66.24% -2.82% -12.23% 20.75% - Horiz. % 25.05% 0.00% 34.77% 102.99% 105.98% 120.75% 100.00%
DY 0.54 0.00 3.00 0.00 4.71 0.00 3.91 -73.38% QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 13.81% 0.00% 76.73% 0.00% 120.46% 0.00% 100.00%
P/NAPS 0.55 0.70 0.68 0.70 0.73 0.73 0.64 -9.63% QoQ % -21.43% 2.94% -2.86% -4.11% 0.00% 14.06% - Horiz. % 85.94% 109.38% 106.25% 109.38% 114.06% 114.06% 100.00%
Price Multiplier on Announcement Date 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 29/08/23 - 28/02/23 29/11/22 29/08/22 - 23/02/22 -
Price 1.4300 1.4400 1.6900 1.4600 1.7600 1.4900 1.6500 -
P/RPS 4.28 4.57 4.34 2.63 2.56 2.55 3.22 20.95% QoQ % -6.35% 5.30% 65.02% 2.73% 0.39% -20.81% - Horiz. % 132.92% 141.93% 134.78% 81.68% 79.50% 79.19% 100.00%
P/EPS 80.71 -20,624.55 56.87 16.15 18.26 14.24 22.35 135.93% QoQ % 100.39% -36,366.13% 252.14% -11.56% 28.23% -36.29% - Horiz. % 361.12% -92,279.87% 254.45% 72.26% 81.70% 63.71% 100.00%
EY 1.24 0.00 1.76 6.19 5.48 7.02 4.47 -57.57% QoQ % 0.00% 0.00% -71.57% 12.96% -21.94% 57.05% - Horiz. % 27.74% 0.00% 39.37% 138.48% 122.60% 157.05% 100.00%
DY 0.50 0.00 2.84 0.00 4.55 0.00 3.27 -71.50% QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 15.29% 0.00% 86.85% 0.00% 139.14% 0.00% 100.00%
P/NAPS 0.60 0.62 0.72 0.62 0.76 0.67 0.77 -15.36% QoQ % -3.23% -13.89% 16.13% -18.42% 13.43% -12.99% - Horiz. % 77.92% 80.52% 93.51% 80.52% 98.70% 87.01% 100.00%
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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
CW -ANNOUNCEMENT Q1 2023-Ann.pdf 
