[CHINHIN] YoY TTM Result on 31-Mar-2020 [#1]

Stock
[CHINHIN] CHIN HIN GROUP BERHAD
Announcement Date
29-Jun-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Mar-2020 [#1]
Profit Trend
QoQ- -15.79%
YoY- -35.27%
Quarter Report
Latest QR
Upcoming QR
CHINHIN's Result
CHINHIN's Financial Summary
View:
Show?
TTM Result
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 1,802,605 1,193,095 1,020,395 1,069,770 1,082,708 1,019,332 1,036,010 9.66%
PBT 119,300 53,504 42,721 19,828 34,195 34,225 54,692 13.87%
Tax -19,617 -9,558 -11,817 -6,899 -9,010 -8,598 -10,228 11.45%
NP 99,683 43,946 30,904 12,929 25,185 25,627 44,464 14.39%
-
NP to SH 91,554 41,296 34,130 16,063 24,816 25,362 44,464 12.78%
-
Tax Rate 16.44% 17.86% 27.66% 34.79% 26.35% 25.12% 18.70% -
Total Cost 1,702,922 1,149,149 989,491 1,056,841 1,057,523 993,705 991,546 9.42%
-
Net Worth 690,071 628,141 460,787 421,884 423,552 406,163 332,857 12.91%
Dividend
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div - 163 109 110 111 213 148 -
Div Payout % - 0.40% 0.32% 0.68% 0.45% 0.84% 0.33% -
Equity
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 690,071 628,141 460,787 421,884 423,552 406,163 332,857 12.91%
NOSH 1,770,163 885,081 834,582 556,388 556,388 556,388 506,477 23.17%
Ratio Analysis
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin 5.53% 3.68% 3.03% 1.21% 2.33% 2.51% 4.29% -
ROE 13.27% 6.57% 7.41% 3.81% 5.86% 6.24% 13.36% -
Per Share
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 101.88 134.86 183.80 195.25 196.83 183.21 204.55 -10.96%
EPS 5.17 4.67 6.15 2.93 4.51 4.56 8.78 -8.44%
DPS 0.00 0.02 0.02 0.02 0.02 0.04 0.03 -
NAPS 0.39 0.71 0.83 0.77 0.77 0.73 0.6572 -8.32%
Adjusted Per Share Value based on latest NOSH - 556,388
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 50.82 33.64 28.77 30.16 30.52 28.74 29.21 9.66%
EPS 2.58 1.16 0.96 0.45 0.70 0.71 1.25 12.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.01 0.00 -
NAPS 0.1945 0.1771 0.1299 0.1189 0.1194 0.1145 0.0938 12.91%
Price Multiplier on Financial Quarter End Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 4.77 2.77 1.21 0.50 0.80 1.11 1.29 -
P/RPS 4.68 2.05 0.66 0.26 0.41 0.61 0.63 39.66%
P/EPS 92.19 59.34 19.68 17.05 17.73 24.35 14.69 35.79%
EY 1.08 1.69 5.08 5.86 5.64 4.11 6.81 -26.41%
DY 0.00 0.01 0.02 0.04 0.02 0.03 0.02 -
P/NAPS 12.23 3.90 1.46 0.65 1.04 1.52 1.96 35.66%
Price Multiplier on Announcement Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 30/05/23 25/05/22 28/05/21 29/06/20 23/05/19 31/05/18 15/05/17 -
Price 4.30 3.80 1.20 0.635 0.76 0.835 1.42 -
P/RPS 4.22 2.82 0.65 0.33 0.39 0.46 0.69 35.21%
P/EPS 83.10 81.41 19.52 21.66 16.85 18.32 16.17 31.34%
EY 1.20 1.23 5.12 4.62 5.94 5.46 6.18 -23.89%
DY 0.00 0.00 0.02 0.03 0.03 0.05 0.02 -
P/NAPS 11.03 5.35 1.45 0.82 0.99 1.14 2.16 31.20%

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