[CHINHIN] QoQ Annualized Quarter Result on 30-Sep-2017 [#3]

Stock
[CHINHIN] CHIN HIN GROUP BERHAD
Announcement Date
24-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- -6.77%
YoY- -3.53%
Quarter Report
Latest QR
Upcoming QR
CHINHIN's Result
CHINHIN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 1,099,266 1,061,296 1,015,568 1,012,976 997,666 1,046,240 1,058,834 2.53%
PBT 25,742 22,892 39,283 37,944 39,540 43,124 51,170 -36.82%
Tax -7,230 -6,196 -9,777 -9,812 -9,364 -10,912 -9,745 -18.09%
NP 18,512 16,696 29,506 28,132 30,176 32,212 41,425 -41.63%
-
NP to SH 16,646 15,104 29,639 28,132 30,176 32,212 41,425 -45.63%
-
Tax Rate 28.09% 27.07% 24.89% 25.86% 23.68% 25.30% 19.04% -
Total Cost 1,080,754 1,044,600 986,062 984,844 967,490 1,014,028 1,017,409 4.12%
-
Net Worth 406,163 406,163 398,113 400,052 339,885 332,857 313,030 19.01%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div 222 445 104 273 202 405 94 77.62%
Div Payout % 1.34% 2.95% 0.35% 0.97% 0.67% 1.26% 0.23% -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 406,163 406,163 398,113 400,052 339,885 332,857 313,030 19.01%
NOSH 556,388 556,388 556,388 556,388 506,308 506,477 505,888 6.56%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 1.68% 1.57% 2.91% 2.78% 3.02% 3.08% 3.91% -
ROE 4.10% 3.72% 7.44% 7.03% 8.88% 9.68% 13.23% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 197.57 190.75 193.87 197.50 197.05 206.57 223.25 -7.84%
EPS 3.00 2.72 5.66 5.48 5.96 6.36 8.37 -49.63%
DPS 0.04 0.08 0.02 0.05 0.04 0.08 0.02 58.94%
NAPS 0.73 0.73 0.76 0.78 0.6713 0.6572 0.66 6.97%
Adjusted Per Share Value based on latest NOSH - 556,388
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 31.05 29.98 28.69 28.61 28.18 29.55 29.91 2.53%
EPS 0.47 0.43 0.84 0.79 0.85 0.91 1.17 -45.64%
DPS 0.01 0.01 0.00 0.01 0.01 0.01 0.00 -
NAPS 0.1147 0.1147 0.1125 0.113 0.096 0.094 0.0884 19.01%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.785 1.11 1.21 1.32 1.30 1.29 0.87 -
P/RPS 0.40 0.58 0.62 0.67 0.66 0.62 0.39 1.70%
P/EPS 26.24 40.89 21.39 24.07 21.81 20.28 9.96 91.09%
EY 3.81 2.45 4.68 4.16 4.58 4.93 10.04 -47.67%
DY 0.05 0.07 0.02 0.04 0.03 0.06 0.02 84.51%
P/NAPS 1.08 1.52 1.59 1.69 1.94 1.96 1.32 -12.55%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 30/08/18 31/05/18 27/02/18 24/11/17 24/08/17 15/05/17 27/02/17 -
Price 0.75 0.835 1.02 1.23 1.31 1.43 1.02 -
P/RPS 0.38 0.44 0.53 0.62 0.66 0.69 0.46 -11.99%
P/EPS 25.07 30.76 18.03 22.42 21.98 22.48 11.68 66.62%
EY 3.99 3.25 5.55 4.46 4.55 4.45 8.56 -39.96%
DY 0.05 0.10 0.02 0.04 0.03 0.06 0.02 84.51%
P/NAPS 1.03 1.14 1.34 1.58 1.95 2.18 1.55 -23.90%

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