[CHINHIN] YoY Cumulative 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- 77.18%
YoY- 14.91%
Quarter Report
Latest QR
Upcoming QR
CHINHIN's Result
CHINHIN's Financial Summary
View:
Show?
Cumulative Result
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Revenue 1,120,394 749,404 657,523 775,887 828,340 759,732 794,831 5.88%
PBT 94,480 26,649 11,224 19,665 21,101 28,458 29,306 21.53%
Tax -12,292 -5,959 -2,009 -4,694 -5,808 -7,359 -7,434 8.73%
NP 82,188 20,690 9,215 14,971 15,293 21,099 21,872 24.67%
-
NP to SH 81,157 21,321 12,156 16,917 14,722 21,099 21,872 24.41%
-
Tax Rate 13.01% 22.36% 17.90% 23.87% 27.52% 25.86% 25.37% -
Total Cost 1,038,206 728,714 648,308 760,916 813,047 738,633 772,959 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 101 75 54 55 - 205 47 13.59%
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 11.94% 3.45% 2.74% 3.94% 3.58% 5.27% 7.41% -
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 110.46 99.48 120.03 141.05 148.88 148.13 167.58 -6.70%
EPS 8.00 2.83 2.22 3.08 2.65 4.11 4.61 9.61%
DPS 0.01 0.01 0.01 0.01 0.00 0.04 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 31.65 21.17 18.57 21.92 23.40 21.46 22.45 5.88%
EPS 2.29 0.60 0.34 0.48 0.42 0.60 0.62 24.31%
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 2.61 1.36 1.16 0.55 0.51 0.89 0.54 30.01%
P/EPS 36.00 47.70 62.64 25.36 28.53 32.09 19.73 10.53%
EY 2.78 2.10 1.60 3.94 3.50 3.12 5.07 -9.52%
DY 0.00 0.01 0.01 0.01 0.00 0.03 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 3.06 1.80 1.13 0.63 0.48 0.83 0.52 34.34%
P/EPS 42.24 63.25 61.29 29.10 26.83 29.90 18.87 14.36%
EY 2.37 1.58 1.63 3.44 3.73 3.34 5.30 -12.54%
DY 0.00 0.01 0.01 0.01 0.00 0.03 0.01 -
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