[CHINHIN] QoQ Annualized Quarter Result on 31-Mar-2016 [#1]

Stock
[CHINHIN] CHIN HIN GROUP BERHAD
Announcement Date
26-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -33.64%
YoY- -25.23%
Quarter Report
Latest QR
Upcoming QR
CHINHIN's Result
CHINHIN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 1,058,834 1,059,774 1,106,048 1,137,536 1,199,152 1,214,514 1,269,394 -11.34%
PBT 51,170 39,074 37,890 29,036 38,755 36,886 40,930 15.97%
Tax -9,745 -9,912 -10,426 -8,980 -8,534 -10,268 -10,232 -3.18%
NP 41,425 29,162 27,464 20,056 30,221 26,618 30,698 22.00%
-
NP to SH 41,425 29,162 27,464 20,056 30,221 26,618 30,698 22.00%
-
Tax Rate 19.04% 25.37% 27.52% 30.93% 22.02% 27.84% 25.00% -
Total Cost 1,017,409 1,030,612 1,078,584 1,117,480 1,168,931 1,187,896 1,238,696 -12.24%
-
Net Worth 313,030 295,102 286,951 285,466 261,104 0 0 -
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div 94 63 94 - - - - -
Div Payout % 0.23% 0.22% 0.34% - - - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 313,030 295,102 286,951 285,466 261,104 0 0 -
NOSH 505,888 505,888 473,517 473,018 442,474 442,660 442,334 9.31%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 3.91% 2.75% 2.48% 1.76% 2.52% 2.19% 2.42% -
ROE 13.23% 9.88% 9.57% 7.03% 11.57% 0.00% 0.00% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 223.25 223.44 233.58 240.48 271.01 274.37 286.98 -15.35%
EPS 8.37 6.15 5.80 4.24 6.83 6.01 6.94 13.23%
DPS 0.02 0.01 0.02 0.00 0.00 0.00 0.00 -
NAPS 0.66 0.6222 0.606 0.6035 0.5901 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 473,018
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 29.91 29.93 31.24 32.13 33.87 34.31 35.86 -11.34%
EPS 1.17 0.82 0.78 0.57 0.85 0.75 0.87 21.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0884 0.0834 0.0811 0.0806 0.0738 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 - - - -
Price 0.87 0.91 0.83 0.87 0.00 0.00 0.00 -
P/RPS 0.39 0.41 0.36 0.36 0.00 0.00 0.00 -
P/EPS 9.96 14.80 14.31 20.52 0.00 0.00 0.00 -
EY 10.04 6.76 6.99 4.87 0.00 0.00 0.00 -
DY 0.02 0.01 0.02 0.00 0.00 0.00 0.00 -
P/NAPS 1.32 1.46 1.37 1.44 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 27/02/17 25/11/16 18/08/16 26/05/16 03/03/16 - - -
Price 1.02 0.87 0.885 0.815 0.00 0.00 0.00 -
P/RPS 0.46 0.39 0.38 0.34 0.00 0.00 0.00 -
P/EPS 11.68 14.15 15.26 19.22 0.00 0.00 0.00 -
EY 8.56 7.07 6.55 5.20 0.00 0.00 0.00 -
DY 0.02 0.02 0.02 0.00 0.00 0.00 0.00 -
P/NAPS 1.55 1.40 1.46 1.35 0.00 0.00 0.00 -

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