[CHINHIN] QoQ Cumulative Quarter Result on 31-Mar-2018 [#1]

Stock
[CHINHIN] CHIN HIN GROUP BERHAD
Announcement Date
31-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- -87.26%
YoY- -53.11%
Quarter Report
Latest QR
Upcoming QR
CHINHIN's Result
CHINHIN's Financial Summary
View:
Show?
Cumulative Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 1,105,352 828,340 549,633 265,324 1,015,568 759,732 498,833 69.72%
PBT 34,425 21,101 12,871 5,723 39,283 28,458 19,770 44.59%
Tax -9,122 -5,808 -3,615 -1,549 -9,777 -7,359 -4,682 55.80%
NP 25,303 15,293 9,256 4,174 29,506 21,099 15,088 41.02%
-
NP to SH 24,153 14,722 8,323 3,776 29,639 21,099 15,088 36.72%
-
Tax Rate 26.50% 27.52% 28.09% 27.07% 24.89% 25.86% 23.68% -
Total Cost 1,080,049 813,047 540,377 261,150 986,062 738,633 483,745 70.57%
-
Net Worth 417,291 411,727 406,163 406,163 398,113 400,052 339,885 14.61%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 111 - 111 111 104 205 101 6.47%
Div Payout % 0.46% - 1.34% 2.95% 0.35% 0.97% 0.67% -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 417,291 411,727 406,163 406,163 398,113 400,052 339,885 14.61%
NOSH 556,388 556,388 556,388 556,388 556,388 556,388 506,308 6.47%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 2.29% 1.85% 1.68% 1.57% 2.91% 2.78% 3.02% -
ROE 5.79% 3.58% 2.05% 0.93% 7.44% 5.27% 4.44% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 198.67 148.88 98.79 47.69 193.87 148.13 98.52 59.41%
EPS 4.34 2.65 1.50 0.68 5.66 4.11 2.98 28.39%
DPS 0.02 0.00 0.02 0.02 0.02 0.04 0.02 0.00%
NAPS 0.75 0.74 0.73 0.73 0.76 0.78 0.6713 7.64%
Adjusted Per Share Value based on latest NOSH - 556,388
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 31.22 23.40 15.52 7.49 28.69 21.46 14.09 69.71%
EPS 0.68 0.42 0.24 0.11 0.84 0.60 0.43 35.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.01 0.00 -
NAPS 0.1179 0.1163 0.1147 0.1147 0.1125 0.113 0.096 14.63%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.725 0.755 0.785 1.11 1.21 1.32 1.30 -
P/RPS 0.36 0.51 0.79 2.33 0.62 0.89 1.32 -57.84%
P/EPS 16.70 28.53 52.48 163.56 21.39 32.09 43.62 -47.18%
EY 5.99 3.50 1.91 0.61 4.68 3.12 2.29 89.51%
DY 0.03 0.00 0.03 0.02 0.02 0.03 0.02 30.94%
P/NAPS 0.97 1.02 1.08 1.52 1.59 1.69 1.94 -36.92%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 21/02/19 26/11/18 30/08/18 31/05/18 27/02/18 24/11/17 24/08/17 -
Price 0.765 0.71 0.75 0.835 1.02 1.23 1.31 -
P/RPS 0.39 0.48 0.76 1.75 0.53 0.83 1.33 -55.76%
P/EPS 17.62 26.83 50.14 123.04 18.03 29.90 43.96 -45.54%
EY 5.67 3.73 1.99 0.81 5.55 3.34 2.27 83.78%
DY 0.03 0.00 0.03 0.02 0.02 0.03 0.02 30.94%
P/NAPS 1.02 0.96 1.03 1.14 1.34 1.58 1.95 -35.00%

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