Highlights

[CHINHIN] YoY Quarter Result on 2018-06-30 [#2]

Stock [CHINHIN]: CHIN HIN GROUP BHD
Announcement Date 30-Aug-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 30-Jun-2018  [#2]
Profit Trend QoQ -     20.42%    YoY -     -35.37%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 214,948 114,217 250,009 284,309 237,273 268,640 317,070 -6.27%
  YoY % 88.19% -54.31% -12.06% 19.82% -11.68% -15.27% -
  Horiz. % 67.79% 36.02% 78.85% 89.67% 74.83% 84.73% 100.00%
PBT 4,689 5,802 5,740 7,148 8,989 11,686 11,610 -14.01%
  YoY % -19.18% 1.08% -19.70% -20.48% -23.08% 0.65% -
  Horiz. % 40.39% 49.97% 49.44% 61.57% 77.42% 100.65% 100.00%
Tax -1,060 397 -1,544 -2,066 -1,954 -2,968 -2,967 -15.75%
  YoY % -367.00% 125.71% 25.27% -5.73% 34.16% -0.03% -
  Horiz. % 35.73% -13.38% 52.04% 69.63% 65.86% 100.03% 100.00%
NP 3,629 6,199 4,196 5,082 7,035 8,718 8,643 -13.45%
  YoY % -41.46% 47.74% -17.43% -27.76% -19.30% 0.87% -
  Horiz. % 41.99% 71.72% 48.55% 58.80% 81.40% 100.87% 100.00%
NP to SH 3,618 7,474 5,109 4,547 7,035 8,718 8,643 -13.50%
  YoY % -51.59% 46.29% 12.36% -35.37% -19.30% 0.87% -
  Horiz. % 41.86% 86.47% 59.11% 52.61% 81.40% 100.87% 100.00%
Tax Rate 22.61 % -6.84 % 26.90 % 28.90 % 21.74 % 25.40 % 25.56 % -2.02%
  YoY % 430.56% -125.43% -6.92% 32.93% -14.41% -0.63% -
  Horiz. % 88.46% -26.76% 105.24% 113.07% 85.05% 99.37% 100.00%
Total Cost 211,319 108,018 245,813 279,227 230,238 259,922 308,427 -6.10%
  YoY % 95.63% -56.06% -11.97% 21.28% -11.42% -15.73% -
  Horiz. % 68.52% 35.02% 79.70% 90.53% 74.65% 84.27% 100.00%
Net Worth 459,371 426,856 423,552 406,163 339,755 287,125 - -
  YoY % 7.62% 0.78% 4.28% 19.55% 18.33% 0.00% -
  Horiz. % 159.99% 148.67% 147.51% 141.46% 118.33% 100.00% -
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div - 54 55 - - 47 - -
  YoY % 0.00% -0.51% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 115.50% 116.10% 0.00% 0.00% 100.00% -
Div Payout % - % 0.73 % 1.08 % - % - % 0.54 % - % -
  YoY % 0.00% -32.41% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 135.19% 200.00% 0.00% 0.00% 100.00% -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 459,371 426,856 423,552 406,163 339,755 287,125 - -
  YoY % 7.62% 0.78% 4.28% 19.55% 18.33% 0.00% -
  Horiz. % 159.99% 148.67% 147.51% 141.46% 118.33% 100.00% -
NOSH 696,017 547,252 550,068 556,388 506,115 473,804 443,230 7.80%
  YoY % 27.18% -0.51% -1.14% 9.93% 6.82% 6.90% -
  Horiz. % 157.03% 123.47% 124.10% 125.53% 114.19% 106.90% 100.00%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 1.69 % 5.43 % 1.68 % 1.79 % 2.96 % 3.25 % 2.73 % -7.68%
  YoY % -68.88% 223.21% -6.15% -39.53% -8.92% 19.05% -
  Horiz. % 61.90% 198.90% 61.54% 65.57% 108.42% 119.05% 100.00%
ROE 0.79 % 1.75 % 1.21 % 1.12 % 2.07 % 3.04 % - % -
  YoY % -54.86% 44.63% 8.04% -45.89% -31.91% 0.00% -
  Horiz. % 25.99% 57.57% 39.80% 36.84% 68.09% 100.00% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 30.88 20.87 45.45 51.10 46.88 56.70 71.54 -13.06%
  YoY % 47.96% -54.08% -11.06% 9.00% -17.32% -20.74% -
  Horiz. % 43.16% 29.17% 63.53% 71.43% 65.53% 79.26% 100.00%
EPS 0.52 1.37 0.93 0.82 1.39 1.84 1.95 -19.76%
  YoY % -62.04% 47.31% 13.41% -41.01% -24.46% -5.64% -
  Horiz. % 26.67% 70.26% 47.69% 42.05% 71.28% 94.36% 100.00%
DPS 0.00 0.01 0.01 0.00 0.00 0.01 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 100.00% 0.00% 0.00% 100.00% -
NAPS 0.6600 0.7800 0.7700 0.7300 0.6713 0.6060 - -
  YoY % -15.38% 1.30% 5.48% 8.74% 10.78% 0.00% -
  Horiz. % 108.91% 128.71% 127.06% 120.46% 110.78% 100.00% -
Adjusted Per Share Value based on latest NOSH - 885,081
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 24.29 12.90 28.25 32.12 26.81 30.35 35.82 -6.26%
  YoY % 88.29% -54.34% -12.05% 19.81% -11.66% -15.27% -
  Horiz. % 67.81% 36.01% 78.87% 89.67% 74.85% 84.73% 100.00%
EPS 0.41 0.84 0.58 0.51 0.79 0.98 0.98 -13.51%
  YoY % -51.19% 44.83% 13.73% -35.44% -19.39% 0.00% -
  Horiz. % 41.84% 85.71% 59.18% 52.04% 80.61% 100.00% 100.00%
DPS 0.00 0.01 0.01 0.00 0.00 0.01 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 100.00% 0.00% 0.00% 100.00% -
NAPS 0.5190 0.4823 0.4785 0.4589 0.3839 0.3244 - -
  YoY % 7.61% 0.79% 4.27% 19.54% 18.34% 0.00% -
  Horiz. % 159.99% 148.67% 147.50% 141.46% 118.34% 100.00% -
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 - -
Price 1.2000 0.6450 0.7500 0.7850 1.3000 0.8300 0.0000 -
P/RPS 3.89 3.09 1.65 1.54 2.77 1.46 0.00 -
  YoY % 25.89% 87.27% 7.14% -44.40% 89.73% 0.00% -
  Horiz. % 266.44% 211.64% 113.01% 105.48% 189.73% 100.00% -
P/EPS 230.85 47.23 80.75 96.06 93.53 45.11 0.00 -
  YoY % 388.78% -41.51% -15.94% 2.71% 107.34% 0.00% -
  Horiz. % 511.75% 104.70% 179.01% 212.95% 207.34% 100.00% -
EY 0.43 2.12 1.24 1.04 1.07 2.22 0.00 -
  YoY % -79.72% 70.97% 19.23% -2.80% -51.80% 0.00% -
  Horiz. % 19.37% 95.50% 55.86% 46.85% 48.20% 100.00% -
DY 0.00 0.02 0.01 0.00 0.00 0.01 0.00 -
  YoY % 0.00% 100.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 200.00% 100.00% 0.00% 0.00% 100.00% -
P/NAPS 1.82 0.83 0.97 1.08 1.94 1.37 0.00 -
  YoY % 119.28% -14.43% -10.19% -44.33% 41.61% 0.00% -
  Horiz. % 132.85% 60.58% 70.80% 78.83% 141.61% 100.00% -
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 26/08/21 25/08/20 23/08/19 30/08/18 24/08/17 18/08/16 - -
Price 1.3300 1.0400 0.7900 0.7500 1.3100 0.8850 0.0000 -
P/RPS 4.31 4.98 1.74 1.47 2.79 1.56 0.00 -
  YoY % -13.45% 186.21% 18.37% -47.31% 78.85% 0.00% -
  Horiz. % 276.28% 319.23% 111.54% 94.23% 178.85% 100.00% -
P/EPS 255.86 76.15 85.06 91.77 94.24 48.10 0.00 -
  YoY % 235.99% -10.47% -7.31% -2.62% 95.93% 0.00% -
  Horiz. % 531.93% 158.32% 176.84% 190.79% 195.93% 100.00% -
EY 0.39 1.31 1.18 1.09 1.06 2.08 0.00 -
  YoY % -70.23% 11.02% 8.26% 2.83% -49.04% 0.00% -
  Horiz. % 18.75% 62.98% 56.73% 52.40% 50.96% 100.00% -
DY 0.00 0.01 0.01 0.00 0.00 0.01 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 100.00% 0.00% 0.00% 100.00% -
P/NAPS 2.02 1.33 1.03 1.03 1.95 1.46 0.00 -
  YoY % 51.88% 29.13% 0.00% -47.18% 33.56% 0.00% -
  Horiz. % 138.36% 91.10% 70.55% 70.55% 133.56% 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. Will US attack China? Koon Yew Yin Koon Yew Yin's Blog
2. FELDA is considering selling its stake in Encorp Bhd [6076] The Thinker Touch
3. KPOWER, SOLARVEST, SAMAIDEN & PEKAT: Compare & Contrast their Prices, Earnings & Price to Book Value, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
4. BursaRangers Daily Technical Picks (27 September 2021) BursaRangers Daily Technical Picks
5. Fajarbaru Builder (7047) – Would you like to double your money in 3 months? Here is how… Axcapital's investment blog
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. [转贴] Favco | 天然气价格上涨带来的启示 - investalone Good Articles to Share
8. GLOVES Versus OIL PALMS: What will both be in 6 months, 1 year, 3 years time? The Unfolding Story, Calvin Tan THE INVESTMENT APPROACH OF CALVIN TAN
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
 
 

135  176  508  1491 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.810.00 
 IMPIANA 0.095+0.02 
 KNM 0.24+0.01 
 SKPRES-WB 0.265-0.01 
 TFP 0.105-0.005 
 VS-WB 0.580.00 
 VIS 1.56+0.19 
 MINETEC-PR 0.0050.00 
 KAB 0.405-0.005 
 DESTINI 0.265+0.015 
PARTNERS & BROKERS