[CHINHIN] QoQ Cumulative Quarter Result on 31-Dec-2018 [#4]

Stock
[CHINHIN] CHIN HIN GROUP BERHAD
Announcement Date
21-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- 64.06%
YoY- -18.51%
Quarter Report
Latest QR
Upcoming QR
CHINHIN's Result
CHINHIN's Financial Summary
View:
Show?
Cumulative Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 775,887 492,689 242,680 1,105,352 828,340 549,633 265,324 104.36%
PBT 19,665 11,233 5,493 34,425 21,101 12,871 5,723 127.53%
Tax -4,694 -2,981 -1,437 -9,122 -5,808 -3,615 -1,549 109.26%
NP 14,971 8,252 4,056 25,303 15,293 9,256 4,174 134.13%
-
NP to SH 16,917 9,548 4,439 24,153 14,722 8,323 3,776 171.51%
-
Tax Rate 23.87% 26.54% 26.16% 26.50% 27.52% 28.09% 27.07% -
Total Cost 760,916 484,437 238,624 1,080,049 813,047 540,377 261,150 103.86%
-
Net Worth 429,053 423,552 423,552 417,291 411,727 406,163 406,163 3.71%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div 55 55 - 111 - 111 111 -37.35%
Div Payout % 0.33% 0.58% - 0.46% - 1.34% 2.95% -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 429,053 423,552 423,552 417,291 411,727 406,163 406,163 3.71%
NOSH 556,388 556,388 556,388 556,388 556,388 556,388 556,388 0.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 1.93% 1.67% 1.67% 2.29% 1.85% 1.68% 1.57% -
ROE 3.94% 2.25% 1.05% 5.79% 3.58% 2.05% 0.93% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 141.05 89.57 44.12 198.67 148.88 98.79 47.69 105.90%
EPS 3.08 1.74 0.81 4.34 2.65 1.50 0.68 173.50%
DPS 0.01 0.01 0.00 0.02 0.00 0.02 0.02 -36.97%
NAPS 0.78 0.77 0.77 0.75 0.74 0.73 0.73 4.51%
Adjusted Per Share Value based on latest NOSH - 556,388
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 21.87 13.89 6.84 31.16 23.35 15.49 7.48 104.33%
EPS 0.48 0.27 0.13 0.68 0.42 0.23 0.11 166.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.121 0.1194 0.1194 0.1176 0.1161 0.1145 0.1145 3.74%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.78 0.75 0.80 0.725 0.755 0.785 1.11 -
P/RPS 0.55 0.84 1.81 0.36 0.51 0.79 2.33 -61.77%
P/EPS 25.36 43.21 99.13 16.70 28.53 52.48 163.56 -71.10%
EY 3.94 2.31 1.01 5.99 3.50 1.91 0.61 246.43%
DY 0.01 0.01 0.00 0.03 0.00 0.03 0.02 -36.97%
P/NAPS 1.00 0.97 1.04 0.97 1.02 1.08 1.52 -24.33%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 25/11/19 23/08/19 23/05/19 21/02/19 26/11/18 30/08/18 31/05/18 -
Price 0.895 0.79 0.76 0.765 0.71 0.75 0.835 -
P/RPS 0.63 0.88 1.72 0.39 0.48 0.76 1.75 -49.36%
P/EPS 29.10 45.51 94.18 17.62 26.83 50.14 123.04 -61.72%
EY 3.44 2.20 1.06 5.67 3.73 1.99 0.81 162.01%
DY 0.01 0.01 0.00 0.03 0.00 0.03 0.02 -36.97%
P/NAPS 1.15 1.03 0.99 1.02 0.96 1.03 1.14 0.58%

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