[CHINHIN] QoQ TTM Result on 31-Mar-2020 [#1]

Stock
[CHINHIN] CHIN HIN GROUP BERHAD
Announcement Date
29-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- -15.79%
YoY- -35.27%
Quarter Report
Latest QR
Upcoming QR
CHINHIN's Result
CHINHIN's Financial Summary
View:
Show?
TTM Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 968,785 937,781 933,978 1,069,770 1,056,145 1,052,899 1,048,408 -5.10%
PBT 25,789 15,546 19,890 19,828 23,987 32,989 32,787 -14.72%
Tax -8,767 -4,975 -4,958 -6,899 -7,660 -8,008 -8,488 2.16%
NP 17,022 10,571 14,932 12,929 16,327 24,981 24,299 -21.03%
-
NP to SH 20,402 14,313 18,428 16,063 19,074 26,348 25,378 -13.48%
-
Tax Rate 34.00% 32.00% 24.93% 34.79% 31.93% 24.27% 25.89% -
Total Cost 951,763 927,210 919,046 1,056,841 1,039,818 1,027,918 1,024,109 -4.74%
-
Net Worth 444,753 443,717 426,856 421,884 423,552 429,053 423,552 3.29%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div 109 109 109 110 110 166 166 -24.35%
Div Payout % 0.54% 0.77% 0.60% 0.68% 0.58% 0.63% 0.66% -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 444,753 443,717 426,856 421,884 423,552 429,053 423,552 3.29%
NOSH 556,388 556,388 556,388 556,388 556,388 556,388 556,388 0.00%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 1.76% 1.13% 1.60% 1.21% 1.55% 2.37% 2.32% -
ROE 4.59% 3.23% 4.32% 3.81% 4.50% 6.14% 5.99% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 176.44 171.19 170.67 195.25 192.00 191.41 190.60 -4.99%
EPS 3.72 2.61 3.37 2.93 3.47 4.79 4.61 -13.26%
DPS 0.02 0.02 0.02 0.02 0.02 0.03 0.03 -23.59%
NAPS 0.81 0.81 0.78 0.77 0.77 0.78 0.77 3.41%
Adjusted Per Share Value based on latest NOSH - 556,388
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 27.36 26.49 26.38 30.22 29.83 29.74 29.61 -5.10%
EPS 0.58 0.40 0.52 0.45 0.54 0.74 0.72 -13.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1256 0.1253 0.1206 0.1192 0.1196 0.1212 0.1196 3.30%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 1.41 1.39 0.645 0.50 0.72 0.78 0.75 -
P/RPS 0.80 0.81 0.38 0.26 0.37 0.41 0.39 61.09%
P/EPS 37.95 53.20 19.15 17.05 20.76 16.28 16.26 75.50%
EY 2.64 1.88 5.22 5.86 4.82 6.14 6.15 -42.94%
DY 0.01 0.01 0.03 0.04 0.03 0.04 0.04 -60.14%
P/NAPS 1.74 1.72 0.83 0.65 0.94 1.00 0.97 47.37%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 26/02/21 27/11/20 25/08/20 29/06/20 28/02/20 25/11/19 23/08/19 -
Price 1.68 1.37 1.04 0.635 0.575 0.90 0.80 -
P/RPS 0.95 0.80 0.61 0.33 0.30 0.47 0.42 71.88%
P/EPS 45.21 52.43 30.88 21.66 16.58 18.79 17.34 88.88%
EY 2.21 1.91 3.24 4.62 6.03 5.32 5.77 -47.10%
DY 0.01 0.01 0.02 0.03 0.03 0.03 0.04 -60.14%
P/NAPS 2.07 1.69 1.33 0.82 0.75 1.15 1.04 57.90%

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