[CHINHIN] QoQ Quarter Result on 2015-09-30 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 268,640 284,384 288,265 276,189 317,070 317,627 294,481 -5.94% QoQ % -5.54% -1.35% 4.37% -12.89% -0.18% 7.86% - Horiz. % 91.22% 96.57% 97.89% 93.79% 107.67% 107.86% 100.00%
PBT 11,686 7,259 11,090 7,200 11,610 8,855 14,805 -14.60% QoQ % 60.99% -34.54% 54.03% -37.98% 31.11% -40.19% - Horiz. % 78.93% 49.03% 74.91% 48.63% 78.42% 59.81% 100.00%
Tax -2,968 -2,245 -833 -2,585 -2,967 -2,149 -4,721 -26.63% QoQ % -32.20% -169.51% 67.78% 12.87% -38.06% 54.48% - Horiz. % 62.87% 47.55% 17.64% 54.76% 62.85% 45.52% 100.00%
NP 8,718 5,014 10,257 4,615 8,643 6,706 10,084 -9.26% QoQ % 73.87% -51.12% 122.25% -46.60% 28.88% -33.50% - Horiz. % 86.45% 49.72% 101.72% 45.77% 85.71% 66.50% 100.00%
NP to SH 8,718 5,014 10,257 4,615 8,643 6,706 10,084 -9.26% QoQ % 73.87% -51.12% 122.25% -46.60% 28.88% -33.50% - Horiz. % 86.45% 49.72% 101.72% 45.77% 85.71% 66.50% 100.00%
Tax Rate 25.40 % 30.93 % 7.51 % 35.90 % 25.56 % 24.27 % 31.89 % -14.09% QoQ % -17.88% 311.85% -79.08% 40.45% 5.32% -23.89% - Horiz. % 79.65% 96.99% 23.55% 112.57% 80.15% 76.11% 100.00%
Total Cost 259,922 279,370 278,008 271,574 308,427 310,921 284,397 -5.83% QoQ % -6.96% 0.49% 2.37% -11.95% -0.80% 9.33% - Horiz. % 91.39% 98.23% 97.75% 95.49% 108.45% 109.33% 100.00%
Net Worth 287,125 285,466 260,890 - - - 115,192 83.94% QoQ % 0.58% 9.42% 0.00% 0.00% 0.00% 0.00% - Horiz. % 249.26% 247.82% 226.48% 0.00% 0.00% 0.00% 100.00%
Dividend 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div 47 - - - - - - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% - - - - - -
Div Payout % 0.54 % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% - - - - - -
Equity 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 287,125 285,466 260,890 - - - 115,192 83.94% QoQ % 0.58% 9.42% 0.00% 0.00% 0.00% 0.00% - Horiz. % 249.26% 247.82% 226.48% 0.00% 0.00% 0.00% 100.00%
NOSH 473,804 473,018 442,112 443,750 443,230 444,105 221,140 66.27% QoQ % 0.17% 6.99% -0.37% 0.12% -0.20% 100.83% - Horiz. % 214.26% 213.90% 199.92% 200.66% 200.43% 200.83% 100.00%
Ratio Analysis 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 3.25 % 1.76 % 3.56 % 1.67 % 2.73 % 2.11 % 3.42 % -3.34% QoQ % 84.66% -50.56% 113.17% -38.83% 29.38% -38.30% - Horiz. % 95.03% 51.46% 104.09% 48.83% 79.82% 61.70% 100.00%
ROE 3.04 % 1.76 % 3.93 % - % - % - % 8.75 % -50.61% QoQ % 72.73% -55.22% 0.00% 0.00% 0.00% 0.00% - Horiz. % 34.74% 20.11% 44.91% 0.00% 0.00% 0.00% 100.00%
Per Share 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 56.70 60.12 65.20 62.24 71.54 71.52 133.16 -43.43% QoQ % -5.69% -7.79% 4.76% -13.00% 0.03% -46.29% - Horiz. % 42.58% 45.15% 48.96% 46.74% 53.72% 53.71% 100.00%
EPS 1.84 1.06 2.32 1.04 1.95 1.51 4.56 -45.42% QoQ % 73.58% -54.31% 123.08% -46.67% 29.14% -66.89% - Horiz. % 40.35% 23.25% 50.88% 22.81% 42.76% 33.11% 100.00%
DPS 0.01 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% - - - - - -
NAPS 0.6060 0.6035 0.5901 - - - 0.5209 10.62% QoQ % 0.41% 2.27% 0.00% 0.00% 0.00% 0.00% - Horiz. % 116.34% 115.86% 113.28% 0.00% 0.00% 0.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 556,388 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 48.28 51.11 51.81 49.64 56.99 57.09 52.93 -5.95% QoQ % -5.54% -1.35% 4.37% -12.90% -0.18% 7.86% - Horiz. % 91.21% 96.56% 97.88% 93.78% 107.67% 107.86% 100.00%
EPS 1.57 0.90 1.84 0.83 1.55 1.21 1.81 -9.06% QoQ % 74.44% -51.09% 121.69% -46.45% 28.10% -33.15% - Horiz. % 86.74% 49.72% 101.66% 45.86% 85.64% 66.85% 100.00%
DPS 0.01 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% - - - - - -
NAPS 0.5161 0.5131 0.4689 - - - 0.2070 83.97% QoQ % 0.58% 9.43% 0.00% 0.00% 0.00% 0.00% - Horiz. % 249.32% 247.87% 226.52% 0.00% 0.00% 0.00% 100.00%
Price Multiplier on Financial Quarter End Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 - - - - - -
Price 0.8300 0.8700 0.0000 0.0000 0.0000 0.0000 0.0000 -
P/RPS 1.46 1.45 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.69% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.69% 100.00% - - - - -
P/EPS 45.11 82.08 0.00 0.00 0.00 0.00 0.00 - QoQ % -45.04% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 54.96% 100.00% - - - - -
EY 2.22 1.22 0.00 0.00 0.00 0.00 0.00 - QoQ % 81.97% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 181.97% 100.00% - - - - -
DY 0.01 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% - - - - - -
P/NAPS 1.37 1.44 0.00 0.00 0.00 0.00 0.00 - QoQ % -4.86% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 95.14% 100.00% - - - - -
Price Multiplier on Announcement Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 18/08/16 26/05/16 - - - - - -
Price 0.8850 0.8150 0.0000 0.0000 0.0000 0.0000 0.0000 -
P/RPS 1.56 1.36 0.00 0.00 0.00 0.00 0.00 - QoQ % 14.71% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 114.71% 100.00% - - - - -
P/EPS 48.10 76.89 0.00 0.00 0.00 0.00 0.00 - QoQ % -37.44% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 62.56% 100.00% - - - - -
EY 2.08 1.30 0.00 0.00 0.00 0.00 0.00 - QoQ % 60.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 160.00% 100.00% - - - - -
DY 0.01 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% - - - - - -
P/NAPS 1.46 1.35 0.00 0.00 0.00 0.00 0.00 - QoQ % 8.15% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 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- Q3 2016.pdf 
