[CHINHIN] QoQ TTM Result on 31-Mar-2019 [#1]

Stock
[CHINHIN] CHIN HIN GROUP BERHAD
Announcement Date
23-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- 2.75%
YoY- -2.15%
Quarter Report
Latest QR
Upcoming QR
CHINHIN's Result
CHINHIN's Financial Summary
View:
Show?
TTM Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 1,056,145 1,052,899 1,048,408 1,082,708 1,105,352 1,084,176 1,066,368 -0.63%
PBT 23,987 32,989 32,787 34,195 34,425 31,926 32,384 -18.09%
Tax -7,660 -8,008 -8,488 -9,010 -9,122 -8,226 -8,710 -8.18%
NP 16,327 24,981 24,299 25,185 25,303 23,700 23,674 -21.88%
-
NP to SH 19,074 26,348 25,378 24,816 24,153 23,262 22,874 -11.37%
-
Tax Rate 31.93% 24.27% 25.89% 26.35% 26.50% 25.77% 26.90% -
Total Cost 1,039,818 1,027,918 1,024,109 1,057,523 1,080,049 1,060,476 1,042,694 -0.18%
-
Net Worth 423,552 429,053 423,552 423,552 417,291 411,727 406,163 2.82%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div 110 166 166 111 222 111 213 -35.55%
Div Payout % 0.58% 0.63% 0.66% 0.45% 0.92% 0.48% 0.93% -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 423,552 429,053 423,552 423,552 417,291 411,727 406,163 2.82%
NOSH 556,388 556,388 556,388 556,388 556,388 556,388 556,388 0.00%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 1.55% 2.37% 2.32% 2.33% 2.29% 2.19% 2.22% -
ROE 4.50% 6.14% 5.99% 5.86% 5.79% 5.65% 5.63% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 192.00 191.41 190.60 196.83 198.67 194.86 191.66 0.11%
EPS 3.47 4.79 4.61 4.51 4.34 4.18 4.11 -10.64%
DPS 0.02 0.03 0.03 0.02 0.04 0.02 0.04 -36.92%
NAPS 0.77 0.78 0.77 0.77 0.75 0.74 0.73 3.61%
Adjusted Per Share Value based on latest NOSH - 556,388
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 29.77 29.68 29.56 30.52 31.16 30.56 30.06 -0.64%
EPS 0.54 0.74 0.72 0.70 0.68 0.66 0.64 -10.68%
DPS 0.00 0.00 0.00 0.00 0.01 0.00 0.01 -
NAPS 0.1194 0.121 0.1194 0.1194 0.1176 0.1161 0.1145 2.82%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.72 0.78 0.75 0.80 0.725 0.755 0.785 -
P/RPS 0.37 0.41 0.39 0.41 0.36 0.39 0.41 -6.59%
P/EPS 20.76 16.28 16.26 17.73 16.70 18.06 19.09 5.73%
EY 4.82 6.14 6.15 5.64 5.99 5.54 5.24 -5.40%
DY 0.03 0.04 0.04 0.02 0.06 0.03 0.05 -28.79%
P/NAPS 0.94 1.00 0.97 1.04 0.97 1.02 1.08 -8.81%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 28/02/20 25/11/19 23/08/19 23/05/19 21/02/19 26/11/18 30/08/18 -
Price 0.575 0.90 0.80 0.76 0.765 0.71 0.75 -
P/RPS 0.30 0.47 0.42 0.39 0.39 0.36 0.39 -16.00%
P/EPS 16.58 18.79 17.34 16.85 17.62 16.98 18.24 -6.14%
EY 6.03 5.32 5.77 5.94 5.67 5.89 5.48 6.56%
DY 0.03 0.03 0.04 0.03 0.05 0.03 0.05 -28.79%
P/NAPS 0.75 1.15 1.04 0.99 1.02 0.96 1.03 -19.01%

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