[CHINHIN] YoY Quarter Result on 2015-12-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 - - CAGR
Revenue 277,012 255,836 264,003 288,265 294,481 - - -1.52% YoY % 8.28% -3.09% -8.42% -2.11% - - - Horiz. % 94.07% 86.88% 89.65% 97.89% 100.00% - -
PBT 13,324 10,825 21,864 11,090 14,805 - - -2.60% YoY % 23.09% -50.49% 97.15% -25.09% - - - Horiz. % 90.00% 73.12% 147.68% 74.91% 100.00% - -
Tax -3,314 -2,418 -2,311 -833 -4,721 - - -8.46% YoY % -37.06% -4.63% -177.43% 82.36% - - - Horiz. % 70.20% 51.22% 48.95% 17.64% 100.00% - -
NP 10,010 8,407 19,553 10,257 10,084 - - -0.18% YoY % 19.07% -57.00% 90.63% 1.72% - - - Horiz. % 99.27% 83.37% 193.90% 101.72% 100.00% - -
NP to SH 9,431 8,540 19,553 10,257 10,084 - - -1.66% YoY % 10.43% -56.32% 90.63% 1.72% - - - Horiz. % 93.52% 84.69% 193.90% 101.72% 100.00% - -
Tax Rate 24.87 % 22.34 % 10.57 % 7.51 % 31.89 % - % - % -6.02% YoY % 11.32% 111.35% 40.75% -76.45% - - - Horiz. % 77.99% 70.05% 33.15% 23.55% 100.00% - -
Total Cost 267,002 247,429 244,450 278,008 284,397 - - -1.56% YoY % 7.91% 1.22% -12.07% -2.25% - - - Horiz. % 93.88% 87.00% 85.95% 97.75% 100.00% - -
Net Worth 417,291 398,113 313,030 260,890 115,192 - - 37.93% YoY % 4.82% 27.18% 19.99% 126.48% - - - Horiz. % 362.26% 345.61% 271.75% 226.48% 100.00% - -
Dividend 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 - - CAGR
Div 111 - - - - - - - YoY % 0.00% 0.00% 0.00% 0.00% - - - Horiz. % 100.00% - - - - - -
Div Payout % 1.18 % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% - - - Horiz. % 100.00% - - - - - -
Equity 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 - - CAGR
Net Worth 417,291 398,113 313,030 260,890 115,192 - - 37.93% YoY % 4.82% 27.18% 19.99% 126.48% - - - Horiz. % 362.26% 345.61% 271.75% 226.48% 100.00% - -
NOSH 556,388 523,833 474,289 442,112 221,140 - - 25.92% YoY % 6.21% 10.45% 7.28% 99.92% - - - Horiz. % 251.60% 236.88% 214.47% 199.92% 100.00% - -
Ratio Analysis 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 - - CAGR
NP Margin 3.61 % 3.29 % 7.41 % 3.56 % 3.42 % - % - % 1.36% YoY % 9.73% -55.60% 108.15% 4.09% - - - Horiz. % 105.56% 96.20% 216.67% 104.09% 100.00% - -
ROE 2.26 % 2.15 % 6.25 % 3.93 % 8.75 % - % - % -28.69% YoY % 5.12% -65.60% 59.03% -55.09% - - - Horiz. % 25.83% 24.57% 71.43% 44.91% 100.00% - -
Per Share 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 - - CAGR
RPS 49.79 48.84 55.66 65.20 133.16 - - -21.79% YoY % 1.95% -12.25% -14.63% -51.04% - - - Horiz. % 37.39% 36.68% 41.80% 48.96% 100.00% - -
EPS 1.70 1.63 3.95 2.32 4.56 - - -21.85% YoY % 4.29% -58.73% 70.26% -49.12% - - - Horiz. % 37.28% 35.75% 86.62% 50.88% 100.00% - -
DPS 0.02 0.00 0.00 0.00 0.00 - - - YoY % 0.00% 0.00% 0.00% 0.00% - - - Horiz. % 100.00% - - - - - -
NAPS 0.7500 0.7600 0.6600 0.5901 0.5209 - - 9.53% YoY % -1.32% 15.15% 11.85% 13.28% - - - Horiz. % 143.98% 145.90% 126.70% 113.28% 100.00% - -
Adjusted Per Share Value based on latest NOSH - 556,388 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 - - CAGR
RPS 49.79 45.98 47.45 51.81 52.93 - - -1.52% YoY % 8.29% -3.10% -8.42% -2.12% - - - Horiz. % 94.07% 86.87% 89.65% 97.88% 100.00% - -
EPS 1.70 1.53 3.51 1.84 1.81 - - -1.55% YoY % 11.11% -56.41% 90.76% 1.66% - - - Horiz. % 93.92% 84.53% 193.92% 101.66% 100.00% - -
DPS 0.02 0.00 0.00 0.00 0.00 - - - YoY % 0.00% 0.00% 0.00% 0.00% - - - Horiz. % 100.00% - - - - - -
NAPS 0.7500 0.7155 0.5626 0.4689 0.2070 - - 37.94% YoY % 4.82% 27.18% 19.98% 126.52% - - - Horiz. % 362.32% 345.65% 271.79% 226.52% 100.00% - -
Price Multiplier on Financial Quarter End Date 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 - - CAGR
Date 31/12/18 29/12/17 30/12/16 - - - - -
Price 0.7250 1.2100 0.8700 0.0000 0.0000 - - -
P/RPS 1.46 2.48 1.56 0.00 0.00 - - - YoY % -41.13% 58.97% 0.00% 0.00% - - - Horiz. % 93.59% 158.97% 100.00% - - - -
P/EPS 42.77 74.22 21.10 0.00 0.00 - - - YoY % -42.37% 251.75% 0.00% 0.00% - - - Horiz. % 202.70% 351.75% 100.00% - - - -
EY 2.34 1.35 4.74 0.00 0.00 - - - YoY % 73.33% -71.52% 0.00% 0.00% - - - Horiz. % 49.37% 28.48% 100.00% - - - -
DY 0.03 0.00 0.00 0.00 0.00 - - - YoY % 0.00% 0.00% 0.00% 0.00% - - - Horiz. % 100.00% - - - - - -
P/NAPS 0.97 1.59 1.32 0.00 0.00 - - - YoY % -38.99% 20.45% 0.00% 0.00% - - - Horiz. % 73.48% 120.45% 100.00% - - - -
Price Multiplier on Announcement Date 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 - - CAGR
Date 21/02/19 27/02/18 27/02/17 - - - - -
Price 0.7650 1.0200 1.0200 0.0000 0.0000 - - -
P/RPS 1.54 2.09 1.83 0.00 0.00 - - - YoY % -26.32% 14.21% 0.00% 0.00% - - - Horiz. % 84.15% 114.21% 100.00% - - - -
P/EPS 45.13 62.57 24.74 0.00 0.00 - - - YoY % -27.87% 152.91% 0.00% 0.00% - - - Horiz. % 182.42% 252.91% 100.00% - - - -
EY 2.22 1.60 4.04 0.00 0.00 - - - YoY % 38.75% -60.40% 0.00% 0.00% - - - Horiz. % 54.95% 39.60% 100.00% - - - -
DY 0.03 0.00 0.00 0.00 0.00 - - - YoY % 0.00% 0.00% 0.00% 0.00% - - - Horiz. % 100.00% - - - - - -
P/NAPS 1.02 1.34 1.55 0.00 0.00 - - - YoY % -23.88% -13.55% 0.00% 0.00% - - - Horiz. % 65.81% 86.45% 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-Quarterly Report.pdf 
