[CHINHIN] YoY Cumulative Quarter Result on 31-Dec-2017 [#4]

Stock
[CHINHIN] CHIN HIN GROUP BERHAD
Announcement Date
27-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 40.48%
YoY- -28.45%
Quarter Report
Latest QR
Upcoming QR
CHINHIN's Result
CHINHIN's Financial Summary
View:
Show?
Cumulative Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 968,785 1,056,145 1,105,352 1,015,568 1,058,834 1,199,152 1,219,418 -3.75%
PBT 25,789 23,987 34,425 39,283 51,170 38,755 43,215 -8.23%
Tax -8,767 -7,660 -9,122 -9,777 -9,745 -8,534 -13,029 -6.38%
NP 17,022 16,327 25,303 29,506 41,425 30,221 30,186 -9.09%
-
NP to SH 20,402 19,074 24,153 29,639 41,425 30,221 30,186 -6.31%
-
Tax Rate 34.00% 31.93% 26.50% 24.89% 19.04% 22.02% 30.15% -
Total Cost 951,763 1,039,818 1,080,049 986,062 1,017,409 1,168,931 1,189,232 -3.64%
-
Net Worth 444,753 423,552 417,291 398,113 313,030 261,104 115,277 25.21%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div 109 110 111 104 94 - - -
Div Payout % 0.54% 0.58% 0.46% 0.35% 0.23% - - -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 444,753 423,552 417,291 398,113 313,030 261,104 115,277 25.21%
NOSH 556,388 556,388 556,388 556,388 505,888 442,474 221,304 16.59%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 1.76% 1.55% 2.29% 2.91% 3.91% 2.52% 2.48% -
ROE 4.59% 4.50% 5.79% 7.44% 13.23% 11.57% 26.19% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 176.44 192.00 198.67 193.87 223.25 271.01 551.01 -17.27%
EPS 3.72 3.47 4.34 5.66 8.37 6.83 13.64 -19.45%
DPS 0.02 0.02 0.02 0.02 0.02 0.00 0.00 -
NAPS 0.81 0.77 0.75 0.76 0.66 0.5901 0.5209 7.62%
Adjusted Per Share Value based on latest NOSH - 556,388
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 27.36 29.83 31.22 28.69 29.91 33.87 34.44 -3.75%
EPS 0.58 0.54 0.68 0.84 1.17 0.85 0.85 -6.16%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1256 0.1196 0.1179 0.1125 0.0884 0.0738 0.0326 25.18%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 - - -
Price 1.41 0.72 0.725 1.21 0.87 0.00 0.00 -
P/RPS 0.80 0.37 0.36 0.62 0.39 0.00 0.00 -
P/EPS 37.95 20.76 16.70 21.39 9.96 0.00 0.00 -
EY 2.64 4.82 5.99 4.68 10.04 0.00 0.00 -
DY 0.01 0.03 0.03 0.02 0.02 0.00 0.00 -
P/NAPS 1.74 0.94 0.97 1.59 1.32 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 26/02/21 28/02/20 21/02/19 27/02/18 27/02/17 03/03/16 - -
Price 1.68 0.575 0.765 1.02 1.02 0.00 0.00 -
P/RPS 0.95 0.30 0.39 0.53 0.46 0.00 0.00 -
P/EPS 45.21 16.58 17.62 18.03 11.68 0.00 0.00 -
EY 2.21 6.03 5.67 5.55 8.56 0.00 0.00 -
DY 0.01 0.03 0.03 0.02 0.02 0.00 0.00 -
P/NAPS 2.07 0.75 1.02 1.34 1.55 0.00 0.00 -

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