[CHINHIN] QoQ Annualized Quarter Result on 30-Sep-2018 [#3]

Stock
[CHINHIN] CHIN HIN GROUP BERHAD
Announcement Date
26-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 17.92%
YoY- -30.22%
Quarter Report
Latest QR
Upcoming QR
CHINHIN's Result
CHINHIN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 985,378 970,720 1,105,352 1,104,453 1,099,266 1,061,296 1,015,568 -1.99%
PBT 22,466 21,972 34,425 28,134 25,742 22,892 39,283 -31.17%
Tax -5,962 -5,748 -9,122 -7,744 -7,230 -6,196 -9,777 -28.15%
NP 16,504 16,224 25,303 20,390 18,512 16,696 29,506 -32.18%
-
NP to SH 19,096 17,756 24,153 19,629 16,646 15,104 29,639 -25.46%
-
Tax Rate 26.54% 26.16% 26.50% 27.53% 28.09% 27.07% 24.89% -
Total Cost 968,874 954,496 1,080,049 1,084,062 1,080,754 1,044,600 986,062 -1.16%
-
Net Worth 423,552 423,552 417,291 411,727 406,163 406,163 398,113 4.22%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div 110 - 111 - 222 445 104 3.82%
Div Payout % 0.58% - 0.46% - 1.34% 2.95% 0.35% -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 423,552 423,552 417,291 411,727 406,163 406,163 398,113 4.22%
NOSH 556,388 556,388 556,388 556,388 556,388 556,388 556,388 0.00%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 1.67% 1.67% 2.29% 1.85% 1.68% 1.57% 2.91% -
ROE 4.51% 4.19% 5.79% 4.77% 4.10% 3.72% 7.44% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 179.14 176.47 198.67 198.50 197.57 190.75 193.87 -5.14%
EPS 3.48 3.24 4.34 3.53 3.00 2.72 5.66 -27.75%
DPS 0.02 0.00 0.02 0.00 0.04 0.08 0.02 0.00%
NAPS 0.77 0.77 0.75 0.74 0.73 0.73 0.76 0.87%
Adjusted Per Share Value based on latest NOSH - 556,388
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 27.78 27.37 31.16 31.14 30.99 29.92 28.63 -1.99%
EPS 0.54 0.50 0.68 0.55 0.47 0.43 0.84 -25.57%
DPS 0.00 0.00 0.00 0.00 0.01 0.01 0.00 -
NAPS 0.1194 0.1194 0.1176 0.1161 0.1145 0.1145 0.1122 4.24%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 0.75 0.80 0.725 0.755 0.785 1.11 1.21 -
P/RPS 0.42 0.45 0.36 0.38 0.40 0.58 0.62 -22.92%
P/EPS 21.60 24.78 16.70 21.40 26.24 40.89 21.39 0.65%
EY 4.63 4.03 5.99 4.67 3.81 2.45 4.68 -0.71%
DY 0.03 0.00 0.03 0.00 0.05 0.07 0.02 31.13%
P/NAPS 0.97 1.04 0.97 1.02 1.08 1.52 1.59 -28.13%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 23/08/19 23/05/19 21/02/19 26/11/18 30/08/18 31/05/18 27/02/18 -
Price 0.79 0.76 0.765 0.71 0.75 0.835 1.02 -
P/RPS 0.44 0.43 0.39 0.36 0.38 0.44 0.53 -11.69%
P/EPS 22.76 23.54 17.62 20.12 25.07 30.76 18.03 16.85%
EY 4.39 4.25 5.67 4.97 3.99 3.25 5.55 -14.50%
DY 0.03 0.00 0.03 0.00 0.05 0.10 0.02 31.13%
P/NAPS 1.03 0.99 1.02 0.96 1.03 1.14 1.34 -16.12%

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