[CHINHIN] QoQ Annualized Quarter Result on 30-Sep-2020 [#3]

Stock
[CHINHIN] CHIN HIN GROUP BERHAD
Announcement Date
27-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Sep-2020 [#3]
Profit Trend
QoQ- -8.96%
YoY- -28.14%
Quarter Report
Latest QR
Upcoming QR
CHINHIN's Result
CHINHIN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 1,045,726 1,231,660 968,785 876,697 741,044 1,025,220 1,056,145 -0.65%
PBT 45,910 73,064 25,789 14,965 14,272 5,336 23,987 54.21%
Tax -9,572 -14,904 -8,767 -2,678 -558 -2,704 -7,660 16.03%
NP 36,338 58,160 17,022 12,286 13,714 2,632 16,327 70.54%
-
NP to SH 37,548 60,624 20,402 16,208 17,804 5,712 19,074 57.13%
-
Tax Rate 20.85% 20.40% 34.00% 17.90% 3.91% 50.67% 31.93% -
Total Cost 1,009,388 1,173,500 951,763 864,410 727,330 1,022,588 1,039,818 -1.96%
-
Net Worth 459,371 460,787 444,753 443,717 426,856 421,884 423,552 5.56%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div - - 109 73 109 - 110 -
Div Payout % - - 0.54% 0.45% 0.61% - 0.58% -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 459,371 460,787 444,753 443,717 426,856 421,884 423,552 5.56%
NOSH 834,582 834,582 556,388 556,388 556,388 556,388 556,388 31.06%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin 3.47% 4.72% 1.76% 1.40% 1.85% 0.26% 1.55% -
ROE 8.17% 13.16% 4.59% 3.65% 4.17% 1.35% 4.50% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 150.24 221.85 176.44 160.04 135.41 187.12 192.00 -15.09%
EPS 5.40 10.92 3.72 2.96 3.26 1.04 3.47 34.32%
DPS 0.00 0.00 0.02 0.01 0.02 0.00 0.02 -
NAPS 0.66 0.83 0.81 0.81 0.78 0.77 0.77 -9.77%
Adjusted Per Share Value based on latest NOSH - 556,388
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 29.54 34.79 27.36 24.76 20.93 28.96 29.83 -0.64%
EPS 1.06 1.71 0.58 0.46 0.50 0.16 0.54 56.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1298 0.1302 0.1256 0.1253 0.1206 0.1192 0.1196 5.61%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 1.20 1.21 1.41 1.39 0.645 0.50 0.72 -
P/RPS 0.80 0.55 0.80 0.87 0.48 0.27 0.37 67.28%
P/EPS 22.24 11.08 37.95 46.98 19.83 47.96 20.76 4.70%
EY 4.50 9.02 2.64 2.13 5.04 2.09 4.82 -4.48%
DY 0.00 0.00 0.01 0.01 0.03 0.00 0.03 -
P/NAPS 1.82 1.46 1.74 1.72 0.83 0.65 0.94 55.40%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 26/08/21 28/05/21 26/02/21 27/11/20 25/08/20 29/06/20 28/02/20 -
Price 1.33 1.20 1.68 1.36 1.04 0.635 0.575 -
P/RPS 0.89 0.54 0.95 0.85 0.77 0.34 0.30 106.60%
P/EPS 24.65 10.99 45.21 45.97 31.97 60.91 16.58 30.29%
EY 4.06 9.10 2.21 2.18 3.13 1.64 6.03 -23.19%
DY 0.00 0.00 0.01 0.01 0.02 0.00 0.03 -
P/NAPS 2.02 1.45 2.07 1.68 1.33 0.82 0.75 93.69%

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