[CHINHIN] YoY Quarter Result on 31-Dec-2018 [#4]

Stock
[CHINHIN] CHIN HIN GROUP BERHAD
Announcement Date
21-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- 47.38%
YoY- 10.43%
Quarter Report
Latest QR
Upcoming QR
CHINHIN's Result
CHINHIN's Financial Summary
View:
Show?
Quarter Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 400,655 311,262 280,258 277,012 255,836 264,003 288,265 5.63%
PBT 15,834 14,565 4,322 13,324 10,825 21,864 11,090 6.10%
Tax -5,190 -6,758 -2,966 -3,314 -2,418 -2,311 -833 35.61%
NP 10,644 7,807 1,356 10,010 8,407 19,553 10,257 0.61%
-
NP to SH 8,873 8,246 2,157 9,431 8,540 19,553 10,257 -2.38%
-
Tax Rate 32.78% 46.40% 68.63% 24.87% 22.34% 10.57% 7.51% -
Total Cost 390,011 303,455 278,902 267,002 247,429 244,450 278,008 5.79%
-
Net Worth 621,332 444,753 423,552 417,291 398,113 313,030 260,890 15.54%
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Div - 54 55 111 - - - -
Div Payout % - 0.67% 2.55% 1.18% - - - -
Equity
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Net Worth 621,332 444,753 423,552 417,291 398,113 313,030 260,890 15.54%
NOSH 885,081 556,388 556,388 556,388 556,388 505,888 442,112 12.25%
Ratio Analysis
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
NP Margin 2.66% 2.51% 0.48% 3.61% 3.29% 7.41% 3.56% -
ROE 1.43% 1.85% 0.51% 2.26% 2.15% 6.25% 3.93% -
Per Share
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 50.94 56.69 50.95 49.79 48.84 55.66 65.20 -4.02%
EPS 1.13 1.50 0.39 1.70 1.63 3.95 2.32 -11.28%
DPS 0.00 0.01 0.01 0.02 0.00 0.00 0.00 -
NAPS 0.79 0.81 0.77 0.75 0.76 0.66 0.5901 4.97%
Adjusted Per Share Value based on latest NOSH - 556,388
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 11.32 8.79 7.92 7.82 7.23 7.46 8.14 5.64%
EPS 0.25 0.23 0.06 0.27 0.24 0.55 0.29 -2.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1755 0.1256 0.1196 0.1179 0.1125 0.0884 0.0737 15.54%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 - -
Price 2.61 1.41 0.72 0.725 1.21 0.87 0.00 -
P/RPS 5.12 2.49 1.41 1.46 2.48 1.56 0.00 -
P/EPS 231.35 93.89 183.61 42.77 74.22 21.10 0.00 -
EY 0.43 1.07 0.54 2.34 1.35 4.74 0.00 -
DY 0.00 0.01 0.01 0.03 0.00 0.00 0.00 -
P/NAPS 3.30 1.74 0.94 0.97 1.59 1.32 0.00 -
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 28/02/22 26/02/21 28/02/20 21/02/19 27/02/18 27/02/17 03/03/16 -
Price 2.44 1.68 0.575 0.765 1.02 1.02 0.00 -
P/RPS 4.79 2.96 1.13 1.54 2.09 1.83 0.00 -
P/EPS 216.28 111.87 146.63 45.13 62.57 24.74 0.00 -
EY 0.46 0.89 0.68 2.22 1.60 4.04 0.00 -
DY 0.00 0.01 0.02 0.03 0.00 0.00 0.00 -
P/NAPS 3.09 2.07 0.75 1.02 1.34 1.55 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