[CHINHIN] YoY Annualized Quarter Result on 30-Sep-2019 [#3]

Stock
[CHINHIN] CHIN HIN GROUP BERHAD
Announcement Date
25-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- 18.12%
YoY- 14.91%
Quarter Report
Latest QR
Upcoming QR
CHINHIN's Result
CHINHIN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Revenue 1,493,858 999,205 876,697 1,034,516 1,104,453 1,012,976 1,059,774 5.88%
PBT 125,973 35,532 14,965 26,220 28,134 37,944 39,074 21.53%
Tax -16,389 -7,945 -2,678 -6,258 -7,744 -9,812 -9,912 8.73%
NP 109,584 27,586 12,286 19,961 20,390 28,132 29,162 24.67%
-
NP to SH 108,209 28,428 16,208 22,556 19,629 28,132 29,162 24.41%
-
Tax Rate 13.01% 22.36% 17.90% 23.87% 27.53% 25.86% 25.37% -
Total Cost 1,384,274 971,618 864,410 1,014,554 1,084,062 984,844 1,030,612 5.03%
-
Net Worth 679,603 617,753 443,717 429,053 411,727 400,052 295,102 14.90%
Dividend
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Div 135 100 73 73 - 273 63 13.53%
Div Payout % 0.12% 0.35% 0.45% 0.33% - 0.97% 0.22% -
Equity
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Net Worth 679,603 617,753 443,717 429,053 411,727 400,052 295,102 14.90%
NOSH 1,770,163 885,081 556,388 556,388 556,388 556,388 505,888 23.20%
Ratio Analysis
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
NP Margin 7.34% 2.76% 1.40% 1.93% 1.85% 2.78% 2.75% -
ROE 15.92% 4.60% 3.65% 5.26% 4.77% 7.03% 9.88% -
Per Share
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 147.27 132.63 160.04 188.07 198.50 197.50 223.44 -6.70%
EPS 10.67 3.77 2.96 4.11 3.53 5.48 6.15 9.61%
DPS 0.01 0.01 0.01 0.01 0.00 0.05 0.01 0.00%
NAPS 0.67 0.82 0.81 0.78 0.74 0.78 0.6222 1.24%
Adjusted Per Share Value based on latest NOSH - 556,388
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 42.20 28.22 24.76 29.22 31.20 28.61 29.93 5.89%
EPS 3.06 0.80 0.46 0.64 0.55 0.79 0.82 24.53%
DPS 0.00 0.00 0.00 0.00 0.00 0.01 0.00 -
NAPS 0.192 0.1745 0.1253 0.1212 0.1163 0.113 0.0834 14.90%
Price Multiplier on Financial Quarter End Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 -
Price 2.88 1.35 1.39 0.78 0.755 1.32 0.91 -
P/RPS 1.96 1.02 0.87 0.41 0.38 0.67 0.41 29.77%
P/EPS 27.00 35.78 46.98 19.02 21.40 24.07 14.80 10.53%
EY 3.70 2.80 2.13 5.26 4.67 4.16 6.76 -9.55%
DY 0.00 0.01 0.01 0.02 0.00 0.04 0.01 -
P/NAPS 4.30 1.65 1.72 1.00 1.02 1.69 1.46 19.71%
Price Multiplier on Announcement Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 25/11/22 26/11/21 27/11/20 25/11/19 26/11/18 24/11/17 25/11/16 -
Price 3.38 1.79 1.36 0.895 0.71 1.23 0.87 -
P/RPS 2.30 1.35 0.85 0.48 0.36 0.62 0.39 34.39%
P/EPS 31.68 47.44 45.97 21.83 20.12 22.42 14.15 14.36%
EY 3.16 2.11 2.18 4.58 4.97 4.46 7.07 -12.55%
DY 0.00 0.01 0.01 0.01 0.00 0.04 0.02 -
P/NAPS 5.04 2.18 1.68 1.15 0.96 1.58 1.40 23.78%

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