Highlights

[CHINHIN] YoY Quarter Result on 2017-12-31 [#4]

Stock [CHINHIN]: CHIN HIN GROUP BHD
Announcement Date 27-Feb-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 31-Dec-2017  [#4]
Profit Trend QoQ -     42.07%    YoY -     -56.32%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 311,262 280,258 277,012 255,836 264,003 288,265 294,481 0.93%
  YoY % 11.06% 1.17% 8.28% -3.09% -8.42% -2.11% -
  Horiz. % 105.70% 95.17% 94.07% 86.88% 89.65% 97.89% 100.00%
PBT 14,565 4,322 13,324 10,825 21,864 11,090 14,805 -0.27%
  YoY % 237.00% -67.56% 23.09% -50.49% 97.15% -25.09% -
  Horiz. % 98.38% 29.19% 90.00% 73.12% 147.68% 74.91% 100.00%
Tax -6,758 -2,966 -3,314 -2,418 -2,311 -833 -4,721 6.15%
  YoY % -127.85% 10.50% -37.06% -4.63% -177.43% 82.36% -
  Horiz. % 143.15% 62.83% 70.20% 51.22% 48.95% 17.64% 100.00%
NP 7,807 1,356 10,010 8,407 19,553 10,257 10,084 -4.17%
  YoY % 475.74% -86.45% 19.07% -57.00% 90.63% 1.72% -
  Horiz. % 77.42% 13.45% 99.27% 83.37% 193.90% 101.72% 100.00%
NP to SH 8,246 2,157 9,431 8,540 19,553 10,257 10,084 -3.30%
  YoY % 282.29% -77.13% 10.43% -56.32% 90.63% 1.72% -
  Horiz. % 81.77% 21.39% 93.52% 84.69% 193.90% 101.72% 100.00%
Tax Rate 46.40 % 68.63 % 24.87 % 22.34 % 10.57 % 7.51 % 31.89 % 6.44%
  YoY % -32.39% 175.95% 11.32% 111.35% 40.75% -76.45% -
  Horiz. % 145.50% 215.21% 77.99% 70.05% 33.15% 23.55% 100.00%
Total Cost 303,455 278,902 267,002 247,429 244,450 278,008 284,397 1.09%
  YoY % 8.80% 4.46% 7.91% 1.22% -12.07% -2.25% -
  Horiz. % 106.70% 98.07% 93.88% 87.00% 85.95% 97.75% 100.00%
Net Worth 444,753 423,552 417,291 398,113 313,030 260,890 115,192 25.23%
  YoY % 5.01% 1.50% 4.82% 27.18% 19.99% 126.48% -
  Horiz. % 386.10% 367.69% 362.26% 345.61% 271.75% 226.48% 100.00%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div 54 55 111 - - - - -
  YoY % -0.18% -50.57% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 49.34% 49.43% 100.00% - - - -
Div Payout % 0.67 % 2.55 % 1.18 % - % - % - % - % -
  YoY % -73.73% 116.10% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 56.78% 216.10% 100.00% - - - -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 444,753 423,552 417,291 398,113 313,030 260,890 115,192 25.23%
  YoY % 5.01% 1.50% 4.82% 27.18% 19.99% 126.48% -
  Horiz. % 386.10% 367.69% 362.26% 345.61% 271.75% 226.48% 100.00%
NOSH 549,079 550,068 556,388 523,833 474,289 442,112 221,140 16.35%
  YoY % -0.18% -1.14% 6.21% 10.45% 7.28% 99.92% -
  Horiz. % 248.29% 248.74% 251.60% 236.88% 214.47% 199.92% 100.00%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 2.51 % 0.48 % 3.61 % 3.29 % 7.41 % 3.56 % 3.42 % -5.02%
  YoY % 422.92% -86.70% 9.73% -55.60% 108.15% 4.09% -
  Horiz. % 73.39% 14.04% 105.56% 96.20% 216.67% 104.09% 100.00%
ROE 1.85 % 0.51 % 2.26 % 2.15 % 6.25 % 3.93 % 8.75 % -22.80%
  YoY % 262.75% -77.43% 5.12% -65.60% 59.03% -55.09% -
  Horiz. % 21.14% 5.83% 25.83% 24.57% 71.43% 44.91% 100.00%
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 56.69 50.95 49.79 48.84 55.66 65.20 133.16 -13.25%
  YoY % 11.27% 2.33% 1.95% -12.25% -14.63% -51.04% -
  Horiz. % 42.57% 38.26% 37.39% 36.68% 41.80% 48.96% 100.00%
EPS 1.50 0.39 1.70 1.63 3.95 2.32 4.56 -16.90%
  YoY % 284.62% -77.06% 4.29% -58.73% 70.26% -49.12% -
  Horiz. % 32.89% 8.55% 37.28% 35.75% 86.62% 50.88% 100.00%
DPS 0.01 0.01 0.02 0.00 0.00 0.00 0.00 -
  YoY % 0.00% -50.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 50.00% 50.00% 100.00% - - - -
NAPS 0.8100 0.7700 0.7500 0.7600 0.6600 0.5901 0.5209 7.63%
  YoY % 5.19% 2.67% -1.32% 15.15% 11.85% 13.28% -
  Horiz. % 155.50% 147.82% 143.98% 145.90% 126.70% 113.28% 100.00%
Adjusted Per Share Value based on latest NOSH - 834,582
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 37.30 33.58 33.19 30.65 31.63 34.54 35.28 0.93%
  YoY % 11.08% 1.18% 8.29% -3.10% -8.43% -2.10% -
  Horiz. % 105.73% 95.18% 94.08% 86.88% 89.65% 97.90% 100.00%
EPS 0.99 0.26 1.13 1.02 2.34 1.23 1.21 -3.29%
  YoY % 280.77% -76.99% 10.78% -56.41% 90.24% 1.65% -
  Horiz. % 81.82% 21.49% 93.39% 84.30% 193.39% 101.65% 100.00%
DPS 0.01 0.01 0.01 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% - - - -
NAPS 0.5329 0.5075 0.5000 0.4770 0.3751 0.3126 0.1380 25.23%
  YoY % 5.00% 1.50% 4.82% 27.17% 19.99% 126.52% -
  Horiz. % 386.16% 367.75% 362.32% 345.65% 271.81% 226.52% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 - - -
Price 1.4100 0.7200 0.7250 1.2100 0.8700 0.0000 0.0000 -
P/RPS 2.49 1.41 1.46 2.48 1.56 0.00 0.00 -
  YoY % 76.60% -3.42% -41.13% 58.97% 0.00% 0.00% -
  Horiz. % 159.62% 90.38% 93.59% 158.97% 100.00% - -
P/EPS 93.89 183.61 42.77 74.22 21.10 0.00 0.00 -
  YoY % -48.86% 329.30% -42.37% 251.75% 0.00% 0.00% -
  Horiz. % 444.98% 870.19% 202.70% 351.75% 100.00% - -
EY 1.07 0.54 2.34 1.35 4.74 0.00 0.00 -
  YoY % 98.15% -76.92% 73.33% -71.52% 0.00% 0.00% -
  Horiz. % 22.57% 11.39% 49.37% 28.48% 100.00% - -
DY 0.01 0.01 0.03 0.00 0.00 0.00 0.00 -
  YoY % 0.00% -66.67% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 33.33% 33.33% 100.00% - - - -
P/NAPS 1.74 0.94 0.97 1.59 1.32 0.00 0.00 -
  YoY % 85.11% -3.09% -38.99% 20.45% 0.00% 0.00% -
  Horiz. % 131.82% 71.21% 73.48% 120.45% 100.00% - -
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 26/02/21 28/02/20 21/02/19 27/02/18 27/02/17 - - -
Price 1.6800 0.5750 0.7650 1.0200 1.0200 0.0000 0.0000 -
P/RPS 2.96 1.13 1.54 2.09 1.83 0.00 0.00 -
  YoY % 161.95% -26.62% -26.32% 14.21% 0.00% 0.00% -
  Horiz. % 161.75% 61.75% 84.15% 114.21% 100.00% - -
P/EPS 111.87 146.63 45.13 62.57 24.74 0.00 0.00 -
  YoY % -23.71% 224.91% -27.87% 152.91% 0.00% 0.00% -
  Horiz. % 452.18% 592.68% 182.42% 252.91% 100.00% - -
EY 0.89 0.68 2.22 1.60 4.04 0.00 0.00 -
  YoY % 30.88% -69.37% 38.75% -60.40% 0.00% 0.00% -
  Horiz. % 22.03% 16.83% 54.95% 39.60% 100.00% - -
DY 0.01 0.02 0.03 0.00 0.00 0.00 0.00 -
  YoY % -50.00% -33.33% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 33.33% 66.67% 100.00% - - - -
P/NAPS 2.07 0.75 1.02 1.34 1.55 0.00 0.00 -
  YoY % 176.00% -26.47% -23.88% -13.55% 0.00% 0.00% -
  Horiz. % 133.55% 48.39% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

321  510  541 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KANGER 0.0650.00 
 SERSOL 0.55+0.07 
 AT 0.060.00 
 GOCEAN 0.035+0.005 
 APPASIA-WB 0.07+0.015 
 TANCO 0.210.00 
 APPASIA 0.15-0.005 
 PERMAJU 0.095-0.015 
 SERBADK 0.395-0.015 
 DGB 0.05-0.005 
PARTNERS & BROKERS