[CHINHIN] QoQ TTM Result on 31-Dec-2016 [#4]

Stock
[CHINHIN] CHIN HIN GROUP BERHAD
Announcement Date
27-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- 28.93%
YoY- 37.07%
Quarter Report
Latest QR
Upcoming QR
CHINHIN's Result
CHINHIN's Financial Summary
View:
Show?
TTM Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 1,026,041 1,006,949 1,036,010 1,058,834 1,083,097 1,117,479 1,165,909 -8.15%
PBT 53,591 55,264 54,692 51,170 40,620 37,459 37,383 27.11%
Tax -9,560 -9,104 -10,228 -9,745 -8,491 -8,855 -8,854 5.24%
NP 44,031 46,160 44,464 41,425 32,129 28,604 28,529 33.51%
-
NP to SH 44,031 46,160 44,464 41,425 32,129 28,604 28,529 33.51%
-
Tax Rate 17.84% 16.47% 18.70% 19.04% 20.90% 23.64% 23.68% -
Total Cost 982,010 960,789 991,546 1,017,409 1,050,968 1,088,875 1,137,380 -9.31%
-
Net Worth 400,052 339,755 332,857 313,030 0 287,125 285,466 25.20%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div 203 101 148 47 47 47 - -
Div Payout % 0.46% 0.22% 0.33% 0.11% 0.15% 0.17% - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 400,052 339,755 332,857 313,030 0 287,125 285,466 25.20%
NOSH 556,388 506,115 506,477 474,289 474,289 473,804 473,018 11.41%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 4.29% 4.58% 4.29% 3.91% 2.97% 2.56% 2.45% -
ROE 11.01% 13.59% 13.36% 13.23% 0.00% 9.96% 9.99% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 200.05 198.96 204.55 223.25 228.36 235.85 246.48 -12.97%
EPS 8.58 9.12 8.78 8.73 6.77 6.04 6.03 26.47%
DPS 0.04 0.02 0.03 0.01 0.01 0.01 0.00 -
NAPS 0.78 0.6713 0.6572 0.66 0.00 0.606 0.6035 18.63%
Adjusted Per Share Value based on latest NOSH - 505,888
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 28.93 28.39 29.21 29.85 30.53 31.50 32.87 -8.15%
EPS 1.24 1.30 1.25 1.17 0.91 0.81 0.80 33.89%
DPS 0.01 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1128 0.0958 0.0938 0.0882 0.00 0.0809 0.0805 25.19%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 1.32 1.30 1.29 0.87 0.91 0.83 0.87 -
P/RPS 0.66 0.65 0.63 0.39 0.40 0.35 0.35 52.57%
P/EPS 15.38 14.25 14.69 9.96 13.43 13.75 14.42 4.38%
EY 6.50 7.02 6.81 10.04 7.44 7.27 6.93 -4.17%
DY 0.03 0.02 0.02 0.01 0.01 0.01 0.00 -
P/NAPS 1.69 1.94 1.96 1.32 0.00 1.37 1.44 11.25%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 24/11/17 24/08/17 15/05/17 27/02/17 25/11/16 - - -
Price 1.23 1.31 1.42 1.02 0.87 0.00 0.00 -
P/RPS 0.61 0.66 0.69 0.46 0.38 0.00 0.00 -
P/EPS 14.33 14.36 16.17 11.68 12.84 0.00 0.00 -
EY 6.98 6.96 6.18 8.56 7.79 0.00 0.00 -
DY 0.03 0.02 0.02 0.01 0.01 0.00 0.00 -
P/NAPS 1.58 1.95 2.16 1.55 0.00 0.00 0.00 -

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