Highlights

[CHINHIN] QoQ TTM Result on 2020-06-30 [#2]

Stock [CHINHIN]: CHIN HIN GROUP BHD
Announcement Date 25-Aug-2020
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2020
Quarter 30-Jun-2020  [#2]
Profit Trend QoQ -     14.72%    YoY -     -27.39%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Revenue 1,020,395 968,785 937,781 933,978 1,069,770 1,056,145 1,052,899 -2.07%
  QoQ % 5.33% 3.31% 0.41% -12.69% 1.29% 0.31% -
  Horiz. % 96.91% 92.01% 89.07% 88.71% 101.60% 100.31% 100.00%
PBT 42,721 25,789 15,546 19,890 19,828 23,987 32,989 18.79%
  QoQ % 65.66% 65.89% -21.84% 0.31% -17.34% -27.29% -
  Horiz. % 129.50% 78.17% 47.12% 60.29% 60.10% 72.71% 100.00%
Tax -11,817 -8,767 -4,975 -4,958 -6,899 -7,660 -8,008 29.58%
  QoQ % -34.79% -76.22% -0.34% 28.13% 9.93% 4.35% -
  Horiz. % 147.56% 109.48% 62.13% 61.91% 86.15% 95.65% 100.00%
NP 30,904 17,022 10,571 14,932 12,929 16,327 24,981 15.23%
  QoQ % 81.55% 61.03% -29.21% 15.49% -20.81% -34.64% -
  Horiz. % 123.71% 68.14% 42.32% 59.77% 51.76% 65.36% 100.00%
NP to SH 34,130 20,402 14,313 18,428 16,063 19,074 26,348 18.81%
  QoQ % 67.29% 42.54% -22.33% 14.72% -15.79% -27.61% -
  Horiz. % 129.54% 77.43% 54.32% 69.94% 60.96% 72.39% 100.00%
Tax Rate 27.66 % 34.00 % 32.00 % 24.93 % 34.79 % 31.93 % 24.27 % 9.10%
  QoQ % -18.65% 6.25% 28.36% -28.34% 8.96% 31.56% -
  Horiz. % 113.97% 140.09% 131.85% 102.72% 143.35% 131.56% 100.00%
Total Cost 989,491 951,763 927,210 919,046 1,056,841 1,039,818 1,027,918 -2.51%
  QoQ % 3.96% 2.65% 0.89% -13.04% 1.64% 1.16% -
  Horiz. % 96.26% 92.59% 90.20% 89.41% 102.81% 101.16% 100.00%
Net Worth 460,787 444,753 443,717 426,856 421,884 423,552 429,053 4.87%
  QoQ % 3.61% 0.23% 3.95% 1.18% -0.39% -1.28% -
  Horiz. % 107.40% 103.66% 103.42% 99.49% 98.33% 98.72% 100.00%
Dividend
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Div 109 109 109 109 110 110 166 -24.23%
  QoQ % 0.00% -0.09% 0.00% -0.26% 0.00% -33.84% -
  Horiz. % 65.93% 65.93% 65.99% 65.99% 66.16% 66.16% 100.00%
Div Payout % 0.32 % 0.54 % 0.77 % 0.60 % 0.68 % 0.58 % 0.63 % -36.31%
  QoQ % -40.74% -29.87% 28.33% -11.76% 17.24% -7.94% -
  Horiz. % 50.79% 85.71% 122.22% 95.24% 107.94% 92.06% 100.00%
Equity
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Net Worth 460,787 444,753 443,717 426,856 421,884 423,552 429,053 4.87%
  QoQ % 3.61% 0.23% 3.95% 1.18% -0.39% -1.28% -
  Horiz. % 107.40% 103.66% 103.42% 99.49% 98.33% 98.72% 100.00%
NOSH 555,166 549,079 547,799 547,252 547,902 550,068 550,068 0.62%
  QoQ % 1.11% 0.23% 0.10% -0.12% -0.39% 0.00% -
  Horiz. % 100.93% 99.82% 99.59% 99.49% 99.61% 100.00% 100.00%
Ratio Analysis
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
NP Margin 3.03 % 1.76 % 1.13 % 1.60 % 1.21 % 1.55 % 2.37 % 17.78%
  QoQ % 72.16% 55.75% -29.38% 32.23% -21.94% -34.60% -
  Horiz. % 127.85% 74.26% 47.68% 67.51% 51.05% 65.40% 100.00%
ROE 7.41 % 4.59 % 3.23 % 4.32 % 3.81 % 4.50 % 6.14 % 13.34%
  QoQ % 61.44% 42.11% -25.23% 13.39% -15.33% -26.71% -
  Horiz. % 120.68% 74.76% 52.61% 70.36% 62.05% 73.29% 100.00%
Per Share
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 183.80 176.44 171.19 170.67 195.25 192.00 191.41 -2.67%
  QoQ % 4.17% 3.07% 0.30% -12.59% 1.69% 0.31% -
  Horiz. % 96.02% 92.18% 89.44% 89.16% 102.01% 100.31% 100.00%
EPS 6.15 3.72 2.61 3.37 2.93 3.47 4.79 18.11%
  QoQ % 65.32% 42.53% -22.55% 15.02% -15.56% -27.56% -
  Horiz. % 128.39% 77.66% 54.49% 70.35% 61.17% 72.44% 100.00%
DPS 0.02 0.02 0.02 0.02 0.02 0.02 0.03 -23.67%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -33.33% -
  Horiz. % 66.67% 66.67% 66.67% 66.67% 66.67% 66.67% 100.00%
NAPS 0.8300 0.8100 0.8100 0.7800 0.7700 0.7700 0.7800 4.23%
  QoQ % 2.47% 0.00% 3.85% 1.30% 0.00% -1.28% -
  Horiz. % 106.41% 103.85% 103.85% 100.00% 98.72% 98.72% 100.00%
Adjusted Per Share Value based on latest NOSH - 885,081
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 115.29 109.46 105.95 105.52 120.87 119.33 118.96 -2.07%
  QoQ % 5.33% 3.31% 0.41% -12.70% 1.29% 0.31% -
  Horiz. % 96.91% 92.01% 89.06% 88.70% 101.61% 100.31% 100.00%
EPS 3.86 2.31 1.62 2.08 1.81 2.16 2.98 18.81%
  QoQ % 67.10% 42.59% -22.12% 14.92% -16.20% -27.52% -
  Horiz. % 129.53% 77.52% 54.36% 69.80% 60.74% 72.48% 100.00%
DPS 0.01 0.01 0.01 0.01 0.01 0.01 0.02 -36.98%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -50.00% -
  Horiz. % 50.00% 50.00% 50.00% 50.00% 50.00% 50.00% 100.00%
NAPS 0.5206 0.5025 0.5013 0.4823 0.4767 0.4785 0.4848 4.86%
  QoQ % 3.60% 0.24% 3.94% 1.17% -0.38% -1.30% -
  Horiz. % 107.38% 103.65% 103.40% 99.48% 98.33% 98.70% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 -
Price 1.2100 1.4100 1.3900 0.6450 0.5000 0.7200 0.7800 -
P/RPS 0.66 0.80 0.81 0.38 0.26 0.37 0.41 37.31%
  QoQ % -17.50% -1.23% 113.16% 46.15% -29.73% -9.76% -
  Horiz. % 160.98% 195.12% 197.56% 92.68% 63.41% 90.24% 100.00%
P/EPS 19.68 37.95 53.20 19.15 17.05 20.76 16.28 13.47%
  QoQ % -48.14% -28.67% 177.81% 12.32% -17.87% 27.52% -
  Horiz. % 120.88% 233.11% 326.78% 117.63% 104.73% 127.52% 100.00%
EY 5.08 2.64 1.88 5.22 5.86 4.82 6.14 -11.86%
  QoQ % 92.42% 40.43% -63.98% -10.92% 21.58% -21.50% -
  Horiz. % 82.74% 43.00% 30.62% 85.02% 95.44% 78.50% 100.00%
DY 0.02 0.01 0.01 0.03 0.04 0.03 0.04 -36.98%
  QoQ % 100.00% 0.00% -66.67% -25.00% 33.33% -25.00% -
  Horiz. % 50.00% 25.00% 25.00% 75.00% 100.00% 75.00% 100.00%
P/NAPS 1.46 1.74 1.72 0.83 0.65 0.94 1.00 28.67%
  QoQ % -16.09% 1.16% 107.23% 27.69% -30.85% -6.00% -
  Horiz. % 146.00% 174.00% 172.00% 83.00% 65.00% 94.00% 100.00%
Price Multiplier on Announcement Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 28/05/21 26/02/21 27/11/20 25/08/20 29/06/20 28/02/20 25/11/19 -
Price 1.2000 1.6800 1.3700 1.0400 0.6350 0.5750 0.9000 -
P/RPS 0.65 0.95 0.80 0.61 0.33 0.30 0.47 24.11%
  QoQ % -31.58% 18.75% 31.15% 84.85% 10.00% -36.17% -
  Horiz. % 138.30% 202.13% 170.21% 129.79% 70.21% 63.83% 100.00%
P/EPS 19.52 45.21 52.43 30.88 21.66 16.58 18.79 2.57%
  QoQ % -56.82% -13.77% 69.79% 42.57% 30.64% -11.76% -
  Horiz. % 103.89% 240.61% 279.03% 164.34% 115.27% 88.24% 100.00%
EY 5.12 2.21 1.91 3.24 4.62 6.03 5.32 -2.52%
  QoQ % 131.67% 15.71% -41.05% -29.87% -23.38% 13.35% -
  Horiz. % 96.24% 41.54% 35.90% 60.90% 86.84% 113.35% 100.00%
DY 0.02 0.01 0.01 0.02 0.03 0.03 0.03 -23.67%
  QoQ % 100.00% 0.00% -50.00% -33.33% 0.00% 0.00% -
  Horiz. % 66.67% 33.33% 33.33% 66.67% 100.00% 100.00% 100.00%
P/NAPS 1.45 2.07 1.69 1.33 0.82 0.75 1.15 16.69%
  QoQ % -29.95% 22.49% 27.07% 62.20% 9.33% -34.78% -
  Horiz. % 126.09% 180.00% 146.96% 115.65% 71.30% 65.22% 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.
 


TOP ARTICLES

1. THE MOST UNDERVALUED TECH STOCK ON BURSA MALAYSIA NOW Art of Investments
2. Hiap Teck’s big player depressing the price - Koon Yew Yin Koon Yew Yin's Blog
3. PublicInvest Research Headlines - 24 Sept 2021 PublicInvest Research
4. Top Glove: 4 management concerns that caught my attention over the past year - Shak Chee Hoi Good Articles to Share
5. KPOWER, SOLARVEST, SAMAIDEN & PEKAT: Compare & Contrast their Prices, Earnings & Price to Book Value, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
6. PALM OIL WILL BE A BRIGHT SHINING STAR AS VERY HIGH PROFIT-GROWTH PHASE IS NOW ON-GOING, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
7. Mplus Market Pulse - 24 Sept 2021 M+ Online Research Articles
8. MCA: 51% bumi equity for freight forwarders against country's goals of creating pro-business environment save malaysia!
APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

396  502  563  848 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PASUKGB 0.06-0.005 
 DNEX 0.81-0.02 
 KAB 0.41+0.015 
 VS-WB 0.58+0.04 
 MINETEC-PR 0.005+0.005 
 SAPNRG 0.1150.00 
 KAB-WA 0.055+0.005 
 TANCO 0.26+0.015 
 VS 1.70+0.18 
 HSI-HG8 0.49+0.07 
PARTNERS & BROKERS