[CHINHIN] YoY Annual (Unaudited) Result on 31-Dec-2019 [#4]

Stock
[CHINHIN] CHIN HIN GROUP BERHAD
Announcement Date
28-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
YoY- -21.03%
Quarter Report
Latest QR
Upcoming QR
CHINHIN's Result
CHINHIN's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 1,629,620 1,150,059 968,785 1,056,145 1,105,352 1,015,568 1,058,834 7.44%
PBT 115,790 42,483 25,789 23,987 34,425 39,283 51,170 14.57%
Tax -15,349 -11,149 -8,767 -7,660 -9,122 -9,777 -9,745 7.86%
NP 100,441 31,334 17,022 16,327 25,303 29,506 41,425 15.89%
-
NP to SH 97,767 30,194 20,402 19,074 24,153 29,639 41,425 15.37%
-
Tax Rate 13.26% 26.24% 34.00% 31.93% 26.50% 24.89% 19.04% -
Total Cost 1,529,179 1,118,725 951,763 1,039,818 1,080,049 986,062 1,017,409 7.02%
-
Net Worth 674,606 621,332 444,753 423,552 417,291 398,113 313,030 13.64%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div 120 78 109 110 111 104 94 4.15%
Div Payout % 0.12% 0.26% 0.54% 0.58% 0.46% 0.35% 0.23% -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Net Worth 674,606 621,332 444,753 423,552 417,291 398,113 313,030 13.64%
NOSH 1,770,163 885,081 556,388 556,388 556,388 556,388 505,888 23.20%
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
NP Margin 6.16% 2.72% 1.76% 1.55% 2.29% 2.91% 3.91% -
ROE 14.49% 4.86% 4.59% 4.50% 5.79% 7.44% 13.23% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 135.28 146.23 176.44 192.00 198.67 193.87 223.25 -8.00%
EPS 8.12 3.84 3.72 3.47 4.34 5.66 8.37 -0.50%
DPS 0.01 0.01 0.02 0.02 0.02 0.02 0.02 -10.90%
NAPS 0.56 0.79 0.81 0.77 0.75 0.76 0.66 -2.70%
Adjusted Per Share Value based on latest NOSH - 556,388
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 45.94 32.42 27.31 29.77 31.16 28.63 29.85 7.44%
EPS 2.76 0.85 0.58 0.54 0.68 0.84 1.17 15.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1902 0.1752 0.1254 0.1194 0.1176 0.1122 0.0882 13.65%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 -
Price 3.23 2.61 1.41 0.72 0.725 1.21 0.87 -
P/RPS 2.39 1.78 0.80 0.37 0.36 0.62 0.39 35.25%
P/EPS 39.80 67.99 37.95 20.76 16.70 21.39 9.96 25.95%
EY 2.51 1.47 2.64 4.82 5.99 4.68 10.04 -20.62%
DY 0.00 0.00 0.01 0.03 0.03 0.02 0.02 -
P/NAPS 5.77 3.30 1.74 0.94 0.97 1.59 1.32 27.85%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 24/02/23 28/02/22 26/02/21 28/02/20 21/02/19 27/02/18 27/02/17 -
Price 3.77 2.44 1.68 0.575 0.765 1.02 1.02 -
P/RPS 2.79 1.67 0.95 0.30 0.39 0.53 0.46 35.02%
P/EPS 46.45 63.56 45.21 16.58 17.62 18.03 11.68 25.85%
EY 2.15 1.57 2.21 6.03 5.67 5.55 8.56 -20.55%
DY 0.00 0.00 0.01 0.03 0.03 0.02 0.02 -
P/NAPS 6.73 3.09 2.07 0.75 1.02 1.34 1.55 27.71%

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