Highlights

[CHINHIN] QoQ Quarter Result on 2017-09-30 [#3]

Stock [CHINHIN]: CHIN HIN GROUP BHD
Announcement Date 24-Nov-2017
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 30-Sep-2017  [#3]
Profit Trend QoQ -     -14.56%    YoY -     -26.15%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 284,309 265,324 255,836 260,899 237,273 261,560 264,003 5.08%
  QoQ % 7.16% 3.71% -1.94% 9.96% -9.29% -0.93% -
  Horiz. % 107.69% 100.50% 96.91% 98.82% 89.88% 99.07% 100.00%
PBT 7,148 5,723 10,825 8,688 8,989 10,781 21,864 -52.64%
  QoQ % 24.90% -47.13% 24.60% -3.35% -16.62% -50.69% -
  Horiz. % 32.69% 26.18% 49.51% 39.74% 41.11% 49.31% 100.00%
Tax -2,066 -1,549 -2,418 -2,677 -1,954 -2,728 -2,311 -7.22%
  QoQ % -33.38% 35.94% 9.68% -37.00% 28.37% -18.04% -
  Horiz. % 89.40% 67.03% 104.63% 115.84% 84.55% 118.04% 100.00%
NP 5,082 4,174 8,407 6,011 7,035 8,053 19,553 -59.37%
  QoQ % 21.75% -50.35% 39.86% -14.56% -12.64% -58.81% -
  Horiz. % 25.99% 21.35% 43.00% 30.74% 35.98% 41.19% 100.00%
NP to SH 4,547 3,776 8,540 6,011 7,035 8,053 19,553 -62.28%
  QoQ % 20.42% -55.78% 42.07% -14.56% -12.64% -58.81% -
  Horiz. % 23.25% 19.31% 43.68% 30.74% 35.98% 41.19% 100.00%
Tax Rate 28.90 % 27.07 % 22.34 % 30.81 % 21.74 % 25.30 % 10.57 % 95.89%
  QoQ % 6.76% 21.17% -27.49% 41.72% -14.07% 139.36% -
  Horiz. % 273.42% 256.10% 211.35% 291.49% 205.68% 239.36% 100.00%
Total Cost 279,227 261,150 247,429 254,888 230,238 253,507 244,450 9.30%
  QoQ % 6.92% 5.55% -2.93% 10.71% -9.18% 3.71% -
  Horiz. % 114.23% 106.83% 101.22% 104.27% 94.19% 103.71% 100.00%
Net Worth 406,163 406,163 398,113 400,052 339,755 332,857 313,030 19.02%
  QoQ % 0.00% 2.02% -0.48% 17.75% 2.07% 6.33% -
  Horiz. % 129.75% 129.75% 127.18% 127.80% 108.54% 106.33% 100.00%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div - 111 - 102 - 101 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 109.85% 0.00% 101.27% 0.00% 100.00% -
Div Payout % - % 2.95 % - % 1.71 % - % 1.26 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 234.13% 0.00% 135.71% 0.00% 100.00% -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 406,163 406,163 398,113 400,052 339,755 332,857 313,030 19.02%
  QoQ % 0.00% 2.02% -0.48% 17.75% 2.07% 6.33% -
  Horiz. % 129.75% 129.75% 127.18% 127.80% 108.54% 106.33% 100.00%
NOSH 556,388 556,388 523,833 512,888 506,115 506,477 474,289 11.26%
  QoQ % 0.00% 6.21% 2.13% 1.34% -0.07% 6.79% -
  Horiz. % 117.31% 117.31% 110.45% 108.14% 106.71% 106.79% 100.00%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 1.79 % 1.57 % 3.29 % 2.30 % 2.96 % 3.08 % 7.41 % -61.31%
  QoQ % 14.01% -52.28% 43.04% -22.30% -3.90% -58.43% -
  Horiz. % 24.16% 21.19% 44.40% 31.04% 39.95% 41.57% 100.00%
ROE 1.12 % 0.93 % 2.15 % 1.50 % 2.07 % 2.42 % 6.25 % -68.31%
  QoQ % 20.43% -56.74% 43.33% -27.54% -14.46% -61.28% -
  Horiz. % 17.92% 14.88% 34.40% 24.00% 33.12% 38.72% 100.00%
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 51.10 47.69 48.84 50.87 46.88 51.64 55.66 -5.55%
  QoQ % 7.15% -2.35% -3.99% 8.51% -9.22% -7.22% -
  Horiz. % 91.81% 85.68% 87.75% 91.39% 84.23% 92.78% 100.00%
EPS 0.82 0.68 1.63 1.17 1.39 1.59 3.95 -65.04%
  QoQ % 20.59% -58.28% 39.32% -15.83% -12.58% -59.75% -
  Horiz. % 20.76% 17.22% 41.27% 29.62% 35.19% 40.25% 100.00%
DPS 0.00 0.02 0.00 0.02 0.00 0.02 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 0.00% 100.00% 0.00% 100.00% -
NAPS 0.7300 0.7300 0.7600 0.7800 0.6713 0.6572 0.6600 6.97%
  QoQ % 0.00% -3.95% -2.56% 16.19% 2.15% -0.42% -
  Horiz. % 110.61% 110.61% 115.15% 118.18% 101.71% 99.58% 100.00%
Adjusted Per Share Value based on latest NOSH - 885,081
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 32.12 29.98 28.91 29.48 26.81 29.55 29.83 5.07%
  QoQ % 7.14% 3.70% -1.93% 9.96% -9.27% -0.94% -
  Horiz. % 107.68% 100.50% 96.92% 98.83% 89.88% 99.06% 100.00%
EPS 0.51 0.43 0.96 0.68 0.79 0.91 2.21 -62.48%
  QoQ % 18.60% -55.21% 41.18% -13.92% -13.19% -58.82% -
  Horiz. % 23.08% 19.46% 43.44% 30.77% 35.75% 41.18% 100.00%
DPS 0.00 0.01 0.00 0.01 0.00 0.01 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 0.00% 100.00% 0.00% 100.00% -
NAPS 0.4589 0.4589 0.4498 0.4520 0.3839 0.3761 0.3537 19.01%
  QoQ % 0.00% 2.02% -0.49% 17.74% 2.07% 6.33% -
  Horiz. % 129.74% 129.74% 127.17% 127.79% 108.54% 106.33% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.7850 1.1100 1.2100 1.3200 1.3000 1.2900 0.8700 -
P/RPS 1.54 2.33 2.48 2.59 2.77 2.50 1.56 -0.86%
  QoQ % -33.91% -6.05% -4.25% -6.50% 10.80% 60.26% -
  Horiz. % 98.72% 149.36% 158.97% 166.03% 177.56% 160.26% 100.00%
P/EPS 96.06 163.56 74.22 112.63 93.53 81.13 21.10 175.45%
  QoQ % -41.27% 120.37% -34.10% 20.42% 15.28% 284.50% -
  Horiz. % 455.26% 775.17% 351.75% 533.79% 443.27% 384.50% 100.00%
EY 1.04 0.61 1.35 0.89 1.07 1.23 4.74 -63.72%
  QoQ % 70.49% -54.81% 51.69% -16.82% -13.01% -74.05% -
  Horiz. % 21.94% 12.87% 28.48% 18.78% 22.57% 25.95% 100.00%
DY 0.00 0.02 0.00 0.02 0.00 0.02 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 0.00% 100.00% 0.00% 100.00% -
P/NAPS 1.08 1.52 1.59 1.69 1.94 1.96 1.32 -12.55%
  QoQ % -28.95% -4.40% -5.92% -12.89% -1.02% 48.48% -
  Horiz. % 81.82% 115.15% 120.45% 128.03% 146.97% 148.48% 100.00%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 30/08/18 31/05/18 27/02/18 24/11/17 24/08/17 15/05/17 27/02/17 -
Price 0.7500 0.8350 1.0200 1.2300 1.3100 1.4300 1.0200 -
P/RPS 1.47 1.75 2.09 2.42 2.79 2.77 1.83 -13.62%
  QoQ % -16.00% -16.27% -13.64% -13.26% 0.72% 51.37% -
  Horiz. % 80.33% 95.63% 114.21% 132.24% 152.46% 151.37% 100.00%
P/EPS 91.77 123.04 62.57 104.95 94.24 89.94 24.74 140.20%
  QoQ % -25.41% 96.64% -40.38% 11.36% 4.78% 263.54% -
  Horiz. % 370.94% 497.33% 252.91% 424.21% 380.92% 363.54% 100.00%
EY 1.09 0.81 1.60 0.95 1.06 1.11 4.04 -58.35%
  QoQ % 34.57% -49.38% 68.42% -10.38% -4.50% -72.52% -
  Horiz. % 26.98% 20.05% 39.60% 23.51% 26.24% 27.48% 100.00%
DY 0.00 0.02 0.00 0.02 0.00 0.01 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 200.00% 0.00% 200.00% 0.00% 100.00% -
P/NAPS 1.03 1.14 1.34 1.58 1.95 2.18 1.55 -23.91%
  QoQ % -9.65% -14.93% -15.19% -18.97% -10.55% 40.65% -
  Horiz. % 66.45% 73.55% 86.45% 101.94% 125.81% 140.65% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

463  358  581 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VSOLAR 0.015+0.005 
 FINTEC 0.0250.00 
 SAUDEE 0.095+0.005 
 KANGER 0.0650.00 
 KAB 0.59-0.02 
 SERBADK 0.395-0.015 
 DNEX 0.7550.00 
 SERSOL 0.41+0.005 
 SCOPE 0.275+0.025 
 YBS 0.48+0.03 
PARTNERS & BROKERS