[CHINHIN] QoQ Annualized Quarter Result on 31-Dec-2017 [#4]

Stock
[CHINHIN] CHIN HIN GROUP BERHAD
Announcement Date
27-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 5.36%
YoY- -28.45%
Quarter Report
Latest QR
Upcoming QR
CHINHIN's Result
CHINHIN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 1,104,453 1,099,266 1,061,296 1,015,568 1,012,976 997,666 1,046,240 3.67%
PBT 28,134 25,742 22,892 39,283 37,944 39,540 43,124 -24.75%
Tax -7,744 -7,230 -6,196 -9,777 -9,812 -9,364 -10,912 -20.42%
NP 20,390 18,512 16,696 29,506 28,132 30,176 32,212 -26.25%
-
NP to SH 19,629 16,646 15,104 29,639 28,132 30,176 32,212 -28.10%
-
Tax Rate 27.53% 28.09% 27.07% 24.89% 25.86% 23.68% 25.30% -
Total Cost 1,084,062 1,080,754 1,044,600 986,062 984,844 967,490 1,014,028 4.54%
-
Net Worth 411,727 406,163 406,163 398,113 400,052 339,885 332,857 15.21%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - 222 445 104 273 202 405 -
Div Payout % - 1.34% 2.95% 0.35% 0.97% 0.67% 1.26% -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 411,727 406,163 406,163 398,113 400,052 339,885 332,857 15.21%
NOSH 556,388 556,388 556,388 556,388 556,388 506,308 506,477 6.46%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 1.85% 1.68% 1.57% 2.91% 2.78% 3.02% 3.08% -
ROE 4.77% 4.10% 3.72% 7.44% 7.03% 8.88% 9.68% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 198.50 197.57 190.75 193.87 197.50 197.05 206.57 -2.61%
EPS 3.53 3.00 2.72 5.66 5.48 5.96 6.36 -32.43%
DPS 0.00 0.04 0.08 0.02 0.05 0.04 0.08 -
NAPS 0.74 0.73 0.73 0.76 0.78 0.6713 0.6572 8.22%
Adjusted Per Share Value based on latest NOSH - 556,388
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 31.20 31.05 29.98 28.69 28.61 28.18 29.55 3.68%
EPS 0.55 0.47 0.43 0.84 0.79 0.85 0.91 -28.49%
DPS 0.00 0.01 0.01 0.00 0.01 0.01 0.01 -
NAPS 0.1163 0.1147 0.1147 0.1125 0.113 0.096 0.094 15.23%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.755 0.785 1.11 1.21 1.32 1.30 1.29 -
P/RPS 0.38 0.40 0.58 0.62 0.67 0.66 0.62 -27.82%
P/EPS 21.40 26.24 40.89 21.39 24.07 21.81 20.28 3.64%
EY 4.67 3.81 2.45 4.68 4.16 4.58 4.93 -3.54%
DY 0.00 0.05 0.07 0.02 0.04 0.03 0.06 -
P/NAPS 1.02 1.08 1.52 1.59 1.69 1.94 1.96 -35.27%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 26/11/18 30/08/18 31/05/18 27/02/18 24/11/17 24/08/17 15/05/17 -
Price 0.71 0.75 0.835 1.02 1.23 1.31 1.43 -
P/RPS 0.36 0.38 0.44 0.53 0.62 0.66 0.69 -35.16%
P/EPS 20.12 25.07 30.76 18.03 22.42 21.98 22.48 -7.12%
EY 4.97 3.99 3.25 5.55 4.46 4.55 4.45 7.63%
DY 0.00 0.05 0.10 0.02 0.04 0.03 0.06 -
P/NAPS 0.96 1.03 1.14 1.34 1.58 1.95 2.18 -42.08%

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