[CHINHIN] YoY Annualized Quarter Result on 30-Jun-2020 [#2]

Stock
[CHINHIN] CHIN HIN GROUP BERHAD
Announcement Date
25-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Jun-2020 [#2]
Profit Trend
QoQ- 211.69%
YoY- -6.77%
Quarter Report
Latest QR
Upcoming QR
CHINHIN's Result
CHINHIN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 2,049,014 1,404,556 1,045,726 741,044 985,378 1,099,266 997,666 12.73%
PBT 125,118 144,842 45,910 14,272 22,466 25,742 39,540 21.15%
Tax -22,534 -13,382 -9,572 -558 -5,962 -7,230 -9,364 15.75%
NP 102,584 131,460 36,338 13,714 16,504 18,512 30,176 22.61%
-
NP to SH 83,830 129,496 37,548 17,804 19,096 16,646 30,176 18.55%
-
Tax Rate 18.01% 9.24% 20.85% 3.91% 26.54% 28.09% 23.68% -
Total Cost 1,946,430 1,273,096 1,009,388 727,330 968,874 1,080,754 967,490 12.35%
-
Net Worth 743,153 645,836 459,371 426,856 423,552 406,163 339,885 13.91%
Dividend
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Div - - - 109 110 222 202 -
Div Payout % - - - 0.61% 0.58% 1.34% 0.67% -
Equity
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Net Worth 743,153 645,836 459,371 426,856 423,552 406,163 339,885 13.91%
NOSH 1,770,163 885,081 834,582 556,388 556,388 556,388 506,308 23.18%
Ratio Analysis
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
NP Margin 5.01% 9.36% 3.47% 1.85% 1.67% 1.68% 3.02% -
ROE 11.28% 20.05% 8.17% 4.17% 4.51% 4.10% 8.88% -
Per Share
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 115.80 158.76 150.24 135.41 179.14 197.57 197.05 -8.47%
EPS 4.74 14.64 5.40 3.26 3.48 3.00 5.96 -3.74%
DPS 0.00 0.00 0.00 0.02 0.02 0.04 0.04 -
NAPS 0.42 0.73 0.66 0.78 0.77 0.73 0.6713 -7.51%
Adjusted Per Share Value based on latest NOSH - 556,388
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 57.88 39.67 29.54 20.93 27.83 31.05 28.18 12.73%
EPS 2.37 3.66 1.06 0.50 0.54 0.47 0.85 18.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.01 0.01 -
NAPS 0.2099 0.1824 0.1298 0.1206 0.1196 0.1147 0.096 13.91%
Price Multiplier on Financial Quarter End Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 -
Price 4.36 3.35 1.20 0.645 0.75 0.785 1.30 -
P/RPS 3.77 2.11 0.80 0.48 0.42 0.40 0.66 33.68%
P/EPS 92.03 22.89 22.24 19.83 21.60 26.24 21.81 27.10%
EY 1.09 4.37 4.50 5.04 4.63 3.81 4.58 -21.26%
DY 0.00 0.00 0.00 0.03 0.03 0.05 0.03 -
P/NAPS 10.38 4.59 1.82 0.83 0.97 1.08 1.94 32.23%
Price Multiplier on Announcement Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 30/08/23 26/08/22 26/08/21 25/08/20 23/08/19 30/08/18 24/08/17 -
Price 4.31 2.54 1.33 1.04 0.79 0.75 1.31 -
P/RPS 3.72 1.60 0.89 0.77 0.44 0.38 0.66 33.38%
P/EPS 90.97 17.35 24.65 31.97 22.76 25.07 21.98 26.69%
EY 1.10 5.76 4.06 3.13 4.39 3.99 4.55 -21.06%
DY 0.00 0.00 0.00 0.02 0.03 0.05 0.03 -
P/NAPS 10.26 3.48 2.02 1.33 1.03 1.03 1.95 31.86%

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