[CHINHIN] QoQ Annualized Quarter Result on 30-Sep-2016 [#3]

Stock
[CHINHIN] CHIN HIN GROUP BERHAD
Announcement Date
25-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 6.19%
YoY- 9.56%
Quarter Report
Latest QR
Upcoming QR
CHINHIN's Result
CHINHIN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 997,666 1,046,240 1,058,834 1,059,774 1,106,048 1,137,536 1,199,152 -11.55%
PBT 39,540 43,124 51,170 39,074 37,890 29,036 38,755 1.34%
Tax -9,364 -10,912 -9,745 -9,912 -10,426 -8,980 -8,534 6.38%
NP 30,176 32,212 41,425 29,162 27,464 20,056 30,221 -0.09%
-
NP to SH 30,176 32,212 41,425 29,162 27,464 20,056 30,221 -0.09%
-
Tax Rate 23.68% 25.30% 19.04% 25.37% 27.52% 30.93% 22.02% -
Total Cost 967,490 1,014,028 1,017,409 1,030,612 1,078,584 1,117,480 1,168,931 -11.85%
-
Net Worth 339,885 332,857 313,030 295,102 286,951 285,466 261,104 19.23%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div 202 405 94 63 94 - - -
Div Payout % 0.67% 1.26% 0.23% 0.22% 0.34% - - -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 339,885 332,857 313,030 295,102 286,951 285,466 261,104 19.23%
NOSH 506,308 506,477 505,888 505,888 473,517 473,018 442,474 9.40%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 3.02% 3.08% 3.91% 2.75% 2.48% 1.76% 2.52% -
ROE 8.88% 9.68% 13.23% 9.88% 9.57% 7.03% 11.57% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 197.05 206.57 223.25 223.44 233.58 240.48 271.01 -19.15%
EPS 5.96 6.36 8.37 6.15 5.80 4.24 6.83 -8.69%
DPS 0.04 0.08 0.02 0.01 0.02 0.00 0.00 -
NAPS 0.6713 0.6572 0.66 0.6222 0.606 0.6035 0.5901 8.98%
Adjusted Per Share Value based on latest NOSH - 505,888
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 28.18 29.55 29.91 29.93 31.24 32.13 33.87 -11.54%
EPS 0.85 0.91 1.17 0.82 0.78 0.57 0.85 0.00%
DPS 0.01 0.01 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.096 0.094 0.0884 0.0834 0.0811 0.0806 0.0738 19.18%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 - -
Price 1.30 1.29 0.87 0.91 0.83 0.87 0.00 -
P/RPS 0.66 0.62 0.39 0.41 0.36 0.36 0.00 -
P/EPS 21.81 20.28 9.96 14.80 14.31 20.52 0.00 -
EY 4.58 4.93 10.04 6.76 6.99 4.87 0.00 -
DY 0.03 0.06 0.02 0.01 0.02 0.00 0.00 -
P/NAPS 1.94 1.96 1.32 1.46 1.37 1.44 0.00 -
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 24/08/17 15/05/17 27/02/17 25/11/16 18/08/16 26/05/16 03/03/16 -
Price 1.31 1.43 1.02 0.87 0.885 0.815 0.00 -
P/RPS 0.66 0.69 0.46 0.39 0.38 0.34 0.00 -
P/EPS 21.98 22.48 11.68 14.15 15.26 19.22 0.00 -
EY 4.55 4.45 8.56 7.07 6.55 5.20 0.00 -
DY 0.03 0.06 0.02 0.02 0.02 0.00 0.00 -
P/NAPS 1.95 2.18 1.55 1.40 1.46 1.35 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