[CHINHIN] QoQ Quarter Result on 2016-06-30 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 261,560 264,003 241,807 268,640 284,384 288,265 276,189 -3.56% QoQ % -0.93% 9.18% -9.99% -5.54% -1.35% 4.37% - Horiz. % 94.70% 95.59% 87.55% 97.27% 102.97% 104.37% 100.00%
PBT 10,781 21,864 10,361 11,686 7,259 11,090 7,200 30.85% QoQ % -50.69% 111.02% -11.34% 60.99% -34.54% 54.03% - Horiz. % 149.74% 303.67% 143.90% 162.31% 100.82% 154.03% 100.00%
Tax -2,728 -2,311 -2,221 -2,968 -2,245 -833 -2,585 3.65% QoQ % -18.04% -4.05% 25.17% -32.20% -169.51% 67.78% - Horiz. % 105.53% 89.40% 85.92% 114.82% 86.85% 32.22% 100.00%
NP 8,053 19,553 8,140 8,718 5,014 10,257 4,615 44.89% QoQ % -58.81% 140.21% -6.63% 73.87% -51.12% 122.25% - Horiz. % 174.50% 423.68% 176.38% 188.91% 108.65% 222.25% 100.00%
NP to SH 8,053 19,553 8,140 8,718 5,014 10,257 4,615 44.89% QoQ % -58.81% 140.21% -6.63% 73.87% -51.12% 122.25% - Horiz. % 174.50% 423.68% 176.38% 188.91% 108.65% 222.25% 100.00%
Tax Rate 25.30 % 10.57 % 21.44 % 25.40 % 30.93 % 7.51 % 35.90 % -20.79% QoQ % 139.36% -50.70% -15.59% -17.88% 311.85% -79.08% - Horiz. % 70.47% 29.44% 59.72% 70.75% 86.16% 20.92% 100.00%
Total Cost 253,507 244,450 233,667 259,922 279,370 278,008 271,574 -4.48% QoQ % 3.71% 4.61% -10.10% -6.96% 0.49% 2.37% - Horiz. % 93.35% 90.01% 86.04% 95.71% 102.87% 102.37% 100.00%
Net Worth 332,857 313,030 295,102 287,125 285,466 260,890 - - QoQ % 6.33% 6.08% 2.78% 0.58% 9.42% 0.00% - Horiz. % 127.59% 119.99% 113.11% 110.06% 109.42% 100.00% -
Dividend 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div 101 - - 47 - - - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 213.79% 0.00% 0.00% 100.00% - - -
Div Payout % 1.26 % - % - % 0.54 % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 233.33% 0.00% 0.00% 100.00% - - -
Equity 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 332,857 313,030 295,102 287,125 285,466 260,890 - - QoQ % 6.33% 6.08% 2.78% 0.58% 9.42% 0.00% - Horiz. % 127.59% 119.99% 113.11% 110.06% 109.42% 100.00% -
NOSH 506,477 474,289 474,289 473,804 473,018 442,112 443,750 9.21% QoQ % 6.79% 0.00% 0.10% 0.17% 6.99% -0.37% - Horiz. % 114.14% 106.88% 106.88% 106.77% 106.60% 99.63% 100.00%
Ratio Analysis 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 3.08 % 7.41 % 3.37 % 3.25 % 1.76 % 3.56 % 1.67 % 50.34% QoQ % -58.43% 119.88% 3.69% 84.66% -50.56% 113.17% - Horiz. % 184.43% 443.71% 201.80% 194.61% 105.39% 213.17% 100.00%
ROE 2.42 % 6.25 % 2.76 % 3.04 % 1.76 % 3.93 % - % - QoQ % -61.28% 126.45% -9.21% 72.73% -55.22% 0.00% - Horiz. % 61.58% 159.03% 70.23% 77.35% 44.78% 100.00% -
Per Share 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 51.64 55.66 50.98 56.70 60.12 65.20 62.24 -11.69% QoQ % -7.22% 9.18% -10.09% -5.69% -7.79% 4.76% - Horiz. % 82.97% 89.43% 81.91% 91.10% 96.59% 104.76% 100.00%
EPS 1.59 3.95 1.72 1.84 1.06 2.32 1.04 32.68% QoQ % -59.75% 129.65% -6.52% 73.58% -54.31% 123.08% - Horiz. % 152.88% 379.81% 165.38% 176.92% 101.92% 223.08% 100.00%
DPS 0.02 0.00 0.00 0.01 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 200.00% 0.00% 0.00% 100.00% - - -
NAPS 0.6572 0.6600 0.6222 0.6060 0.6035 0.5901 - - QoQ % -0.42% 6.08% 2.67% 0.41% 2.27% 0.00% - Horiz. % 111.37% 111.85% 105.44% 102.69% 102.27% 100.00% -
Adjusted Per Share Value based on latest NOSH - 556,388 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 47.01 47.45 43.46 48.28 51.11 51.81 49.64 -3.56% QoQ % -0.93% 9.18% -9.98% -5.54% -1.35% 4.37% - Horiz. % 94.70% 95.59% 87.55% 97.26% 102.96% 104.37% 100.00%
EPS 1.45 3.51 1.46 1.57 0.90 1.84 0.83 45.00% QoQ % -58.69% 140.41% -7.01% 74.44% -51.09% 121.69% - Horiz. % 174.70% 422.89% 175.90% 189.16% 108.43% 221.69% 100.00%
DPS 0.02 0.00 0.00 0.01 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 200.00% 0.00% 0.00% 100.00% - - -
NAPS 0.5982 0.5626 0.5304 0.5161 0.5131 0.4689 - - QoQ % 6.33% 6.07% 2.77% 0.58% 9.43% 0.00% - Horiz. % 127.58% 119.98% 113.12% 110.07% 109.43% 100.00% -
Price Multiplier on Financial Quarter End Date 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 - - -
Price 1.2900 0.8700 0.9100 0.8300 0.8700 0.0000 0.0000 -
P/RPS 2.50 1.56 1.78 1.46 1.45 0.00 0.00 - QoQ % 60.26% -12.36% 21.92% 0.69% 0.00% 0.00% - Horiz. % 172.41% 107.59% 122.76% 100.69% 100.00% - -
P/EPS 81.13 21.10 53.02 45.11 82.08 0.00 0.00 - QoQ % 284.50% -60.20% 17.53% -45.04% 0.00% 0.00% - Horiz. % 98.84% 25.71% 64.60% 54.96% 100.00% - -
EY 1.23 4.74 1.89 2.22 1.22 0.00 0.00 - QoQ % -74.05% 150.79% -14.86% 81.97% 0.00% 0.00% - Horiz. % 100.82% 388.52% 154.92% 181.97% 100.00% - -
DY 0.02 0.00 0.00 0.01 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 200.00% 0.00% 0.00% 100.00% - - -
P/NAPS 1.96 1.32 1.46 1.37 1.44 0.00 0.00 - QoQ % 48.48% -9.59% 6.57% -4.86% 0.00% 0.00% - Horiz. % 136.11% 91.67% 101.39% 95.14% 100.00% - -
Price Multiplier on Announcement Date 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 15/05/17 27/02/17 25/11/16 18/08/16 26/05/16 - - -
Price 1.4300 1.0200 0.8700 0.8850 0.8150 0.0000 0.0000 -
P/RPS 2.77 1.83 1.71 1.56 1.36 0.00 0.00 - QoQ % 51.37% 7.02% 9.62% 14.71% 0.00% 0.00% - Horiz. % 203.68% 134.56% 125.74% 114.71% 100.00% - -
P/EPS 89.94 24.74 50.69 48.10 76.89 0.00 0.00 - QoQ % 263.54% -51.19% 5.38% -37.44% 0.00% 0.00% - Horiz. % 116.97% 32.18% 65.93% 62.56% 100.00% - -
EY 1.11 4.04 1.97 2.08 1.30 0.00 0.00 - QoQ % -72.52% 105.08% -5.29% 60.00% 0.00% 0.00% - Horiz. % 85.38% 310.77% 151.54% 160.00% 100.00% - -
DY 0.01 0.00 0.00 0.01 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% 0.00% 0.00% 100.00% - - -
P/NAPS 2.18 1.55 1.40 1.46 1.35 0.00 0.00 - QoQ % 40.65% 10.71% -4.11% 8.15% 0.00% 0.00% - Horiz. % 161.48% 114.81% 103.70% 108.15% 100.00% - -
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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
Chin Hin - Q2 2016.pdf 
