[CHINHIN] QoQ TTM Result on 31-Dec-2018 [#4]

Stock
[CHINHIN] CHIN HIN GROUP BERHAD
Announcement Date
21-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- 3.83%
YoY- -18.51%
Quarter Report
Latest QR
Upcoming QR
CHINHIN's Result
CHINHIN's Financial Summary
View:
Show?
TTM Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 1,052,899 1,048,408 1,082,708 1,105,352 1,084,176 1,066,368 1,019,332 2.18%
PBT 32,989 32,787 34,195 34,425 31,926 32,384 34,225 -2.42%
Tax -8,008 -8,488 -9,010 -9,122 -8,226 -8,710 -8,598 -4.62%
NP 24,981 24,299 25,185 25,303 23,700 23,674 25,627 -1.68%
-
NP to SH 26,348 25,378 24,816 24,153 23,262 22,874 25,362 2.57%
-
Tax Rate 24.27% 25.89% 26.35% 26.50% 25.77% 26.90% 25.12% -
Total Cost 1,027,918 1,024,109 1,057,523 1,080,049 1,060,476 1,042,694 993,705 2.28%
-
Net Worth 429,053 423,552 423,552 417,291 411,727 406,163 406,163 3.71%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div 166 166 111 222 111 213 213 -15.29%
Div Payout % 0.63% 0.66% 0.45% 0.92% 0.48% 0.93% 0.84% -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 429,053 423,552 423,552 417,291 411,727 406,163 406,163 3.71%
NOSH 556,388 556,388 556,388 556,388 556,388 556,388 556,388 0.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 2.37% 2.32% 2.33% 2.29% 2.19% 2.22% 2.51% -
ROE 6.14% 5.99% 5.86% 5.79% 5.65% 5.63% 6.24% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 191.41 190.60 196.83 198.67 194.86 191.66 183.21 2.95%
EPS 4.79 4.61 4.51 4.34 4.18 4.11 4.56 3.33%
DPS 0.03 0.03 0.02 0.04 0.02 0.04 0.04 -17.43%
NAPS 0.78 0.77 0.77 0.75 0.74 0.73 0.73 4.51%
Adjusted Per Share Value based on latest NOSH - 556,388
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 29.74 29.61 30.58 31.22 30.62 30.12 28.79 2.18%
EPS 0.74 0.72 0.70 0.68 0.66 0.65 0.72 1.84%
DPS 0.00 0.00 0.00 0.01 0.00 0.01 0.01 -
NAPS 0.1212 0.1196 0.1196 0.1179 0.1163 0.1147 0.1147 3.73%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.78 0.75 0.80 0.725 0.755 0.785 1.11 -
P/RPS 0.41 0.39 0.41 0.36 0.39 0.41 0.61 -23.25%
P/EPS 16.28 16.26 17.73 16.70 18.06 19.09 24.35 -23.52%
EY 6.14 6.15 5.64 5.99 5.54 5.24 4.11 30.65%
DY 0.04 0.04 0.02 0.06 0.03 0.05 0.03 21.12%
P/NAPS 1.00 0.97 1.04 0.97 1.02 1.08 1.52 -24.33%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 25/11/19 23/08/19 23/05/19 21/02/19 26/11/18 30/08/18 31/05/18 -
Price 0.90 0.80 0.76 0.765 0.71 0.75 0.835 -
P/RPS 0.47 0.42 0.39 0.39 0.36 0.39 0.46 1.44%
P/EPS 18.79 17.34 16.85 17.62 16.98 18.24 18.32 1.70%
EY 5.32 5.77 5.94 5.67 5.89 5.48 5.46 -1.71%
DY 0.03 0.04 0.03 0.05 0.03 0.05 0.05 -28.84%
P/NAPS 1.15 1.04 0.99 1.02 0.96 1.03 1.14 0.58%

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