[CHINHIN] QoQ TTM Result on 30-Sep-2017 [#3]

Stock
[CHINHIN] CHIN HIN GROUP BERHAD
Announcement Date
24-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- -4.61%
YoY- 37.04%
Quarter Report
Latest QR
Upcoming QR
CHINHIN's Result
CHINHIN's Financial Summary
View:
Show?
TTM Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 1,066,368 1,019,332 1,015,568 1,026,041 1,006,949 1,036,010 1,058,834 0.47%
PBT 32,384 34,225 39,283 53,591 55,264 54,692 51,170 -26.34%
Tax -8,710 -8,598 -9,777 -9,560 -9,104 -10,228 -9,745 -7.23%
NP 23,674 25,627 29,506 44,031 46,160 44,464 41,425 -31.20%
-
NP to SH 22,874 25,362 29,639 44,031 46,160 44,464 41,425 -32.76%
-
Tax Rate 26.90% 25.12% 24.89% 17.84% 16.47% 18.70% 19.04% -
Total Cost 1,042,694 993,705 986,062 982,010 960,789 991,546 1,017,409 1.65%
-
Net Worth 406,163 406,163 398,113 400,052 339,755 332,857 313,030 19.01%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div 213 213 203 203 101 148 47 174.61%
Div Payout % 0.93% 0.84% 0.69% 0.46% 0.22% 0.33% 0.11% -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 406,163 406,163 398,113 400,052 339,755 332,857 313,030 19.01%
NOSH 556,388 556,388 556,388 556,388 506,115 506,477 474,289 11.26%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 2.22% 2.51% 2.91% 4.29% 4.58% 4.29% 3.91% -
ROE 5.63% 6.24% 7.44% 11.01% 13.59% 13.36% 13.23% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 191.66 183.21 193.87 200.05 198.96 204.55 223.25 -9.69%
EPS 4.11 4.56 5.66 8.58 9.12 8.78 8.73 -39.56%
DPS 0.04 0.04 0.04 0.04 0.02 0.03 0.01 152.62%
NAPS 0.73 0.73 0.76 0.78 0.6713 0.6572 0.66 6.97%
Adjusted Per Share Value based on latest NOSH - 556,388
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 30.12 28.79 28.69 28.98 28.44 29.26 29.91 0.46%
EPS 0.65 0.72 0.84 1.24 1.30 1.26 1.17 -32.49%
DPS 0.01 0.01 0.01 0.01 0.00 0.00 0.00 -
NAPS 0.1147 0.1147 0.1125 0.113 0.096 0.094 0.0884 19.01%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.785 1.11 1.21 1.32 1.30 1.29 0.87 -
P/RPS 0.41 0.61 0.62 0.66 0.65 0.63 0.39 3.39%
P/EPS 19.09 24.35 21.39 15.38 14.25 14.69 9.96 54.48%
EY 5.24 4.11 4.68 6.50 7.02 6.81 10.04 -35.25%
DY 0.05 0.03 0.03 0.03 0.02 0.02 0.01 193.26%
P/NAPS 1.08 1.52 1.59 1.69 1.94 1.96 1.32 -12.55%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 30/08/18 31/05/18 27/02/18 24/11/17 24/08/17 15/05/17 27/02/17 -
Price 0.75 0.835 1.02 1.23 1.31 1.42 1.02 -
P/RPS 0.39 0.46 0.53 0.61 0.66 0.69 0.46 -10.44%
P/EPS 18.24 18.32 18.03 14.33 14.36 16.17 11.68 34.71%
EY 5.48 5.46 5.55 6.98 6.96 6.18 8.56 -25.78%
DY 0.05 0.05 0.04 0.03 0.02 0.02 0.01 193.26%
P/NAPS 1.03 1.14 1.34 1.58 1.95 2.16 1.55 -23.90%

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