[CHINHIN] QoQ Annualized Quarter Result on 31-Dec-2020 [#4]

Stock
[CHINHIN] CHIN HIN GROUP BERHAD
Announcement Date
26-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- 25.88%
YoY- 6.96%
Quarter Report
Latest QR
Upcoming QR
CHINHIN's Result
CHINHIN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 999,205 1,045,726 1,231,660 968,785 876,697 741,044 1,025,220 -1.69%
PBT 35,532 45,910 73,064 25,789 14,965 14,272 5,336 253.53%
Tax -7,945 -9,572 -14,904 -8,767 -2,678 -558 -2,704 105.00%
NP 27,586 36,338 58,160 17,022 12,286 13,714 2,632 378.24%
-
NP to SH 28,428 37,548 60,624 20,402 16,208 17,804 5,712 191.21%
-
Tax Rate 22.36% 20.85% 20.40% 34.00% 17.90% 3.91% 50.67% -
Total Cost 971,618 1,009,388 1,173,500 951,763 864,410 727,330 1,022,588 -3.34%
-
Net Worth 617,753 459,371 460,787 444,753 443,717 426,856 421,884 28.91%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div 100 - - 109 73 109 - -
Div Payout % 0.35% - - 0.54% 0.45% 0.61% - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 617,753 459,371 460,787 444,753 443,717 426,856 421,884 28.91%
NOSH 885,081 834,582 834,582 556,388 556,388 556,388 556,388 36.23%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 2.76% 3.47% 4.72% 1.76% 1.40% 1.85% 0.26% -
ROE 4.60% 8.17% 13.16% 4.59% 3.65% 4.17% 1.35% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 132.63 150.24 221.85 176.44 160.04 135.41 187.12 -20.48%
EPS 3.77 5.40 10.92 3.72 2.96 3.26 1.04 135.79%
DPS 0.01 0.00 0.00 0.02 0.01 0.02 0.00 -
NAPS 0.82 0.66 0.83 0.81 0.81 0.78 0.77 4.27%
Adjusted Per Share Value based on latest NOSH - 556,388
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 28.22 29.54 34.79 27.36 24.76 20.93 28.96 -1.70%
EPS 0.80 1.06 1.71 0.58 0.46 0.50 0.16 192.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1745 0.1298 0.1302 0.1256 0.1253 0.1206 0.1192 28.89%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 1.35 1.20 1.21 1.41 1.39 0.645 0.50 -
P/RPS 1.02 0.80 0.55 0.80 0.87 0.48 0.27 142.36%
P/EPS 35.78 22.24 11.08 37.95 46.98 19.83 47.96 -17.72%
EY 2.80 4.50 9.02 2.64 2.13 5.04 2.09 21.50%
DY 0.01 0.00 0.00 0.01 0.01 0.03 0.00 -
P/NAPS 1.65 1.82 1.46 1.74 1.72 0.83 0.65 85.98%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 26/11/21 26/08/21 28/05/21 26/02/21 27/11/20 25/08/20 29/06/20 -
Price 1.79 1.33 1.20 1.68 1.36 1.04 0.635 -
P/RPS 1.35 0.89 0.54 0.95 0.85 0.77 0.34 150.53%
P/EPS 47.44 24.65 10.99 45.21 45.97 31.97 60.91 -15.33%
EY 2.11 4.06 9.10 2.21 2.18 3.13 1.64 18.27%
DY 0.01 0.00 0.00 0.01 0.01 0.02 0.00 -
P/NAPS 2.18 2.02 1.45 2.07 1.68 1.33 0.82 91.79%

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