[CHINHIN] QoQ 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- -55.78%
YoY- -53.11%
Quarter Report
Latest QR
Upcoming QR
CHINHIN's Result
CHINHIN's Financial Summary
View:
Show?
Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 277,012 278,707 284,309 265,324 255,836 260,899 237,273 10.84%
PBT 13,324 8,230 7,148 5,723 10,825 8,688 8,989 29.90%
Tax -3,314 -2,193 -2,066 -1,549 -2,418 -2,677 -1,954 42.08%
NP 10,010 6,037 5,082 4,174 8,407 6,011 7,035 26.42%
-
NP to SH 9,431 6,399 4,547 3,776 8,540 6,011 7,035 21.51%
-
Tax Rate 24.87% 26.65% 28.90% 27.07% 22.34% 30.81% 21.74% -
Total Cost 267,002 272,670 279,227 261,150 247,429 254,888 230,238 10.35%
-
Net Worth 417,291 411,727 406,163 406,163 398,113 400,052 339,755 14.64%
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 - 102 - -
Div Payout % 1.18% - - 2.95% - 1.71% - -
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 417,291 411,727 406,163 406,163 398,113 400,052 339,755 14.64%
NOSH 556,388 556,388 556,388 556,388 556,388 556,388 506,115 6.49%
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 3.61% 2.17% 1.79% 1.57% 3.29% 2.30% 2.96% -
ROE 2.26% 1.55% 1.12% 0.93% 2.15% 1.50% 2.07% -
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 49.79 50.09 51.10 47.69 48.84 50.87 46.88 4.08%
EPS 1.70 1.15 0.82 0.68 1.63 1.17 1.39 14.32%
DPS 0.02 0.00 0.00 0.02 0.00 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 7.82 7.87 8.03 7.49 7.23 7.37 6.70 10.82%
EPS 0.27 0.18 0.13 0.11 0.24 0.17 0.20 22.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 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 1.46 1.51 1.54 2.33 2.48 2.59 2.77 -34.67%
P/EPS 42.77 65.65 96.06 163.56 74.22 112.63 93.53 -40.56%
EY 2.34 1.52 1.04 0.61 1.35 0.89 1.07 68.24%
DY 0.03 0.00 0.00 0.02 0.00 0.02 0.00 -
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 1.54 1.42 1.47 1.75 2.09 2.42 2.79 -32.63%
P/EPS 45.13 61.73 91.77 123.04 62.57 104.95 94.24 -38.70%
EY 2.22 1.62 1.09 0.81 1.60 0.95 1.06 63.47%
DY 0.03 0.00 0.00 0.02 0.00 0.02 0.00 -
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