[CHINHIN] QoQ Cumulative 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- 40.48%
YoY- -28.45%
Quarter Report
Latest QR
Upcoming QR
CHINHIN's Result
CHINHIN's Financial Summary
View:
Show?
Cumulative Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 828,340 549,633 265,324 1,015,568 759,732 498,833 261,560 115.50%
PBT 21,101 12,871 5,723 39,283 28,458 19,770 10,781 56.40%
Tax -5,808 -3,615 -1,549 -9,777 -7,359 -4,682 -2,728 65.42%
NP 15,293 9,256 4,174 29,506 21,099 15,088 8,053 53.29%
-
NP to SH 14,722 8,323 3,776 29,639 21,099 15,088 8,053 49.45%
-
Tax Rate 27.52% 28.09% 27.07% 24.89% 25.86% 23.68% 25.30% -
Total Cost 813,047 540,377 261,150 986,062 738,633 483,745 253,507 117.32%
-
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 - 111 111 104 205 101 101 -
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 3.58% 2.05% 0.93% 7.44% 5.27% 4.44% 2.42% -
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 148.88 98.79 47.69 193.87 148.13 98.52 51.64 102.43%
EPS 2.65 1.50 0.68 5.66 4.11 2.98 1.59 40.52%
DPS 0.00 0.02 0.02 0.02 0.04 0.02 0.02 -
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 23.40 15.52 7.49 28.69 21.46 14.09 7.39 115.48%
EPS 0.42 0.24 0.11 0.84 0.60 0.43 0.23 49.34%
DPS 0.00 0.00 0.00 0.00 0.01 0.00 0.00 -
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 0.51 0.79 2.33 0.62 0.89 1.32 2.50 -65.31%
P/EPS 28.53 52.48 163.56 21.39 32.09 43.62 81.13 -50.14%
EY 3.50 1.91 0.61 4.68 3.12 2.29 1.23 100.67%
DY 0.00 0.03 0.02 0.02 0.03 0.02 0.02 -
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 0.48 0.76 1.75 0.53 0.83 1.33 2.77 -68.88%
P/EPS 26.83 50.14 123.04 18.03 29.90 43.96 89.94 -55.32%
EY 3.73 1.99 0.81 5.55 3.34 2.27 1.11 124.18%
DY 0.00 0.03 0.02 0.02 0.03 0.02 0.01 -
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