[CHINHIN] QoQ Cumulative Quarter Result on 31-Mar-2017 [#1]

Stock
[CHINHIN] CHIN HIN GROUP BERHAD
Announcement Date
15-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- -80.56%
YoY- 60.61%
Quarter Report
Latest QR
Upcoming QR
CHINHIN's Result
CHINHIN's Financial Summary
View:
Show?
Cumulative Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 1,015,568 759,732 498,833 261,560 1,058,834 794,831 553,024 49.79%
PBT 39,283 28,458 19,770 10,781 51,170 29,306 18,945 62.39%
Tax -9,777 -7,359 -4,682 -2,728 -9,745 -7,434 -5,213 51.90%
NP 29,506 21,099 15,088 8,053 41,425 21,872 13,732 66.28%
-
NP to SH 29,639 21,099 15,088 8,053 41,425 21,872 13,732 66.78%
-
Tax Rate 24.89% 25.86% 23.68% 25.30% 19.04% 25.37% 27.52% -
Total Cost 986,062 738,633 483,745 253,507 1,017,409 772,959 539,292 49.36%
-
Net Worth 398,113 400,052 339,885 332,857 313,030 295,102 286,951 24.31%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 104 205 101 101 94 47 47 69.56%
Div Payout % 0.35% 0.97% 0.67% 1.26% 0.23% 0.22% 0.34% -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 398,113 400,052 339,885 332,857 313,030 295,102 286,951 24.31%
NOSH 556,388 556,388 506,308 506,477 505,888 505,888 473,517 11.31%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 2.91% 2.78% 3.02% 3.08% 3.91% 2.75% 2.48% -
ROE 7.44% 5.27% 4.44% 2.42% 13.23% 7.41% 4.79% -
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 193.87 148.13 98.52 51.64 223.25 167.58 116.79 40.06%
EPS 5.66 4.11 2.98 1.59 8.37 4.61 2.90 55.98%
DPS 0.02 0.04 0.02 0.02 0.02 0.01 0.01 58.53%
NAPS 0.76 0.78 0.6713 0.6572 0.66 0.6222 0.606 16.24%
Adjusted Per Share Value based on latest NOSH - 506,477
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 28.63 21.42 14.06 7.37 29.85 22.41 15.59 49.79%
EPS 0.84 0.59 0.43 0.23 1.17 0.62 0.39 66.54%
DPS 0.00 0.01 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1122 0.1128 0.0958 0.0938 0.0882 0.0832 0.0809 24.29%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 1.21 1.32 1.30 1.29 0.87 0.91 0.83 -
P/RPS 0.62 0.89 1.32 2.50 0.39 0.54 0.71 -8.61%
P/EPS 21.39 32.09 43.62 81.13 9.96 19.73 28.62 -17.60%
EY 4.68 3.12 2.29 1.23 10.04 5.07 3.49 21.53%
DY 0.02 0.03 0.02 0.02 0.02 0.01 0.01 58.53%
P/NAPS 1.59 1.69 1.94 1.96 1.32 1.46 1.37 10.40%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 27/02/18 24/11/17 24/08/17 15/05/17 27/02/17 25/11/16 18/08/16 -
Price 1.02 1.23 1.31 1.43 1.02 0.87 0.885 -
P/RPS 0.53 0.83 1.33 2.77 0.46 0.52 0.76 -21.30%
P/EPS 18.03 29.90 43.96 89.94 11.68 18.87 30.52 -29.52%
EY 5.55 3.34 2.27 1.11 8.56 5.30 3.28 41.86%
DY 0.02 0.03 0.02 0.01 0.02 0.01 0.01 58.53%
P/NAPS 1.34 1.58 1.95 2.18 1.55 1.40 1.46 -5.54%

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