[CHINHIN] QoQ Cumulative 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- 67.83%
YoY- 6.96%
Quarter Report
Latest QR
Upcoming QR
CHINHIN's Result
CHINHIN's Financial Summary
View:
Show?
Cumulative Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 749,404 522,863 307,915 968,785 657,523 370,522 256,305 104.34%
PBT 26,649 22,955 18,266 25,789 11,224 7,136 1,334 634.89%
Tax -5,959 -4,786 -3,726 -8,767 -2,009 -279 -676 326.16%
NP 20,690 18,169 14,540 17,022 9,215 6,857 658 894.13%
-
NP to SH 21,321 18,774 15,156 20,402 12,156 8,902 1,428 505.34%
-
Tax Rate 22.36% 20.85% 20.40% 34.00% 17.90% 3.91% 50.67% -
Total Cost 728,714 504,694 293,375 951,763 648,308 363,665 255,647 100.90%
-
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 75 - - 109 54 54 - -
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 3.45% 4.09% 3.29% 4.59% 2.74% 2.09% 0.34% -
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 99.48 75.12 55.46 176.44 120.03 67.71 46.78 65.29%
EPS 2.83 2.70 2.73 3.72 2.22 1.63 0.26 390.43%
DPS 0.01 0.00 0.00 0.02 0.01 0.01 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 21.13 14.74 8.68 27.31 18.54 10.45 7.23 104.27%
EPS 0.60 0.53 0.43 0.58 0.34 0.25 0.04 507.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1742 0.1295 0.1299 0.1254 0.1251 0.1203 0.1189 28.96%
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 1.36 1.60 2.18 0.80 1.16 0.95 1.07 17.32%
P/EPS 47.70 44.49 44.32 37.95 62.64 39.65 191.84 -60.42%
EY 2.10 2.25 2.26 2.64 1.60 2.52 0.52 153.38%
DY 0.01 0.00 0.00 0.01 0.01 0.02 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 1.80 1.77 2.16 0.95 1.13 1.54 1.36 20.52%
P/EPS 63.25 49.31 43.96 45.21 61.29 63.93 243.64 -59.27%
EY 1.58 2.03 2.27 2.21 1.63 1.56 0.41 145.59%
DY 0.01 0.00 0.00 0.01 0.01 0.01 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