[CHINHIN] QoQ Annualized Quarter Result on 30-Sep-2019 [#3]

Stock
[CHINHIN] CHIN HIN GROUP BERHAD
Announcement Date
25-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- 18.12%
YoY- 14.91%
Quarter Report
Latest QR
Upcoming QR
CHINHIN's Result
CHINHIN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 741,044 1,025,220 1,056,145 1,034,516 985,378 970,720 1,105,352 -23.41%
PBT 14,272 5,336 23,987 26,220 22,466 21,972 34,425 -44.42%
Tax -558 -2,704 -7,660 -6,258 -5,962 -5,748 -9,122 -84.50%
NP 13,714 2,632 16,327 19,961 16,504 16,224 25,303 -33.54%
-
NP to SH 17,804 5,712 19,074 22,556 19,096 17,756 24,153 -18.41%
-
Tax Rate 3.91% 50.67% 31.93% 23.87% 26.54% 26.16% 26.50% -
Total Cost 727,330 1,022,588 1,039,818 1,014,554 968,874 954,496 1,080,049 -23.18%
-
Net Worth 426,856 421,884 423,552 429,053 423,552 423,552 417,291 1.52%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div 109 - 110 73 110 - 111 -1.20%
Div Payout % 0.61% - 0.58% 0.33% 0.58% - 0.46% -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 426,856 421,884 423,552 429,053 423,552 423,552 417,291 1.52%
NOSH 556,388 556,388 556,388 556,388 556,388 556,388 556,388 0.00%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin 1.85% 0.26% 1.55% 1.93% 1.67% 1.67% 2.29% -
ROE 4.17% 1.35% 4.50% 5.26% 4.51% 4.19% 5.79% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 135.41 187.12 192.00 188.07 179.14 176.47 198.67 -22.56%
EPS 3.26 1.04 3.47 4.11 3.48 3.24 4.34 -17.38%
DPS 0.02 0.00 0.02 0.01 0.02 0.00 0.02 0.00%
NAPS 0.78 0.77 0.77 0.78 0.77 0.77 0.75 2.65%
Adjusted Per Share Value based on latest NOSH - 556,388
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 20.93 28.96 29.83 29.22 27.83 27.42 31.22 -23.41%
EPS 0.50 0.16 0.54 0.64 0.54 0.50 0.68 -18.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1206 0.1192 0.1196 0.1212 0.1196 0.1196 0.1179 1.52%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 0.645 0.50 0.72 0.78 0.75 0.80 0.725 -
P/RPS 0.48 0.27 0.37 0.41 0.42 0.45 0.36 21.16%
P/EPS 19.83 47.96 20.76 19.02 21.60 24.78 16.70 12.14%
EY 5.04 2.09 4.82 5.26 4.63 4.03 5.99 -10.88%
DY 0.03 0.00 0.03 0.02 0.03 0.00 0.03 0.00%
P/NAPS 0.83 0.65 0.94 1.00 0.97 1.04 0.97 -9.87%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 25/08/20 29/06/20 28/02/20 25/11/19 23/08/19 23/05/19 21/02/19 -
Price 1.04 0.635 0.575 0.895 0.79 0.76 0.765 -
P/RPS 0.77 0.34 0.30 0.48 0.44 0.43 0.39 57.44%
P/EPS 31.97 60.91 16.58 21.83 22.76 23.54 17.62 48.81%
EY 3.13 1.64 6.03 4.58 4.39 4.25 5.67 -32.73%
DY 0.02 0.00 0.03 0.01 0.03 0.00 0.03 -23.70%
P/NAPS 1.33 0.82 0.75 1.15 1.03 0.99 1.02 19.37%

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