Highlights

[CHINHIN] YoY 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?  YoY % Horiz. %

TTM Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16  -  CAGR
Revenue 1,121,126 933,978 1,048,408 1,066,368 1,006,949 1,117,479  -  0.07%
  YoY % 20.04% -10.91% -1.68% 5.90% -9.89% - -
  Horiz. % 100.33% 83.58% 93.82% 95.43% 90.11% 100.00% -
PBT 41,608 19,890 32,787 32,384 55,264 37,459  -  2.12%
  YoY % 109.19% -39.34% 1.24% -41.40% 47.53% - -
  Horiz. % 111.08% 53.10% 87.53% 86.45% 147.53% 100.00% -
Tax -13,274 -4,958 -8,488 -8,710 -9,104 -8,855  -  8.43%
  YoY % -167.73% 41.59% 2.55% 4.33% -2.81% - -
  Horiz. % 149.90% 55.99% 95.86% 98.36% 102.81% 100.00% -
NP 28,334 14,932 24,299 23,674 46,160 28,604  -  -0.19%
  YoY % 89.75% -38.55% 2.64% -48.71% 61.38% - -
  Horiz. % 99.06% 52.20% 84.95% 82.76% 161.38% 100.00% -
NP to SH 30,274 18,428 25,378 22,874 46,160 28,604  -  1.14%
  YoY % 64.28% -27.39% 10.95% -50.45% 61.38% - -
  Horiz. % 105.84% 64.42% 88.72% 79.97% 161.38% 100.00% -
Tax Rate 31.90 % 24.93 % 25.89 % 26.90 % 16.47 % 23.64 %  -  % 6.17%
  YoY % 27.96% -3.71% -3.75% 63.33% -30.33% - -
  Horiz. % 134.94% 105.46% 109.52% 113.79% 69.67% 100.00% -
Total Cost 1,092,792 919,046 1,024,109 1,042,694 960,789 1,088,875  -  0.07%
  YoY % 18.91% -10.26% -1.78% 8.52% -11.76% - -
  Horiz. % 100.36% 84.40% 94.05% 95.76% 88.24% 100.00% -
Net Worth 459,371 426,856 423,552 406,163 339,755 287,125  -  9.85%
  YoY % 7.62% 0.78% 4.28% 19.55% 18.33% - -
  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  -  CAGR
Div 54 109 166 213 101 47  -  2.99%
  YoY % -49.96% -34.01% -22.24% 111.12% 113.79% - -
  Horiz. % 115.89% 231.60% 350.96% 451.36% 213.79% 100.00% -
Div Payout % 0.18 % 0.60 % 0.66 % 0.93 % 0.22 % 0.17 %  -  % 1.15%
  YoY % -70.00% -9.09% -29.03% 322.73% 29.41% - -
  Horiz. % 105.88% 352.94% 388.24% 547.06% 129.41% 100.00% -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16  -  CAGR
Net Worth 459,371 426,856 423,552 406,163 339,755 287,125  -  9.85%
  YoY % 7.62% 0.78% 4.28% 19.55% 18.33% - -
  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  -  7.99%
  YoY % 27.18% -0.51% -1.14% 9.93% 6.82% - -
  Horiz. % 146.90% 115.50% 116.10% 117.43% 106.82% 100.00% -
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16  -  CAGR
NP Margin 2.53 % 1.60 % 2.32 % 2.22 % 4.58 % 2.56 %  -  % -0.24%
  YoY % 58.12% -31.03% 4.50% -51.53% 78.91% - -
  Horiz. % 98.83% 62.50% 90.62% 86.72% 178.91% 100.00% -
ROE 6.59 % 4.32 % 5.99 % 5.63 % 13.59 % 9.96 %  -  % -7.92%
  YoY % 52.55% -27.88% 6.39% -58.57% 36.45% - -
  Horiz. % 66.16% 43.37% 60.14% 56.53% 136.45% 100.00% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16  -  CAGR
RPS 161.08 170.67 190.60 191.66 198.96 235.85  -  -7.34%
  YoY % -5.62% -10.46% -0.55% -3.67% -15.64% - -
  Horiz. % 68.30% 72.36% 80.81% 81.26% 84.36% 100.00% -
EPS 4.35 3.37 4.61 4.11 9.12 6.04  -  -6.35%
  YoY % 29.08% -26.90% 12.17% -54.93% 50.99% - -
  Horiz. % 72.02% 55.79% 76.32% 68.05% 150.99% 100.00% -
DPS 0.01 0.02 0.03 0.04 0.02 0.01  -  -
  YoY % -50.00% -33.33% -25.00% 100.00% 100.00% - -
  Horiz. % 100.00% 200.00% 300.00% 400.00% 200.00% 100.00% -
NAPS 0.6600 0.7800 0.7700 0.7300 0.6713 0.6060  -  1.72%
  YoY % -15.38% 1.30% 5.48% 8.74% 10.78% - -
  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  -  CAGR
RPS 126.67 105.52 118.45 120.48 113.77 126.26  -  0.06%
  YoY % 20.04% -10.92% -1.68% 5.90% -9.89% - -
  Horiz. % 100.32% 83.57% 93.81% 95.42% 90.11% 100.00% -
EPS 3.42 2.08 2.87 2.58 5.22 3.23  -  1.15%
  YoY % 64.42% -27.53% 11.24% -50.57% 61.61% - -
  Horiz. % 105.88% 64.40% 88.85% 79.88% 161.61% 100.00% -
DPS 0.01 0.01 0.02 0.02 0.01 0.01  -  -
  YoY % 0.00% -50.00% 0.00% 100.00% 0.00% - -
  Horiz. % 100.00% 100.00% 200.00% 200.00% 100.00% 100.00% -
NAPS 0.5190 0.4823 0.4785 0.4589 0.3839 0.3244  -  9.85%
  YoY % 7.61% 0.79% 4.27% 19.54% 18.34% - -
  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  -  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  -  -
P/RPS 0.74 0.38 0.39 0.41 0.65 0.35  -  16.14%
  YoY % 94.74% -2.56% -4.88% -36.92% 85.71% - -
  Horiz. % 211.43% 108.57% 111.43% 117.14% 185.71% 100.00% -
P/EPS 27.59 19.15 16.26 19.09 14.25 13.75  -  14.94%
  YoY % 44.07% 17.77% -14.82% 33.96% 3.64% - -
  Horiz. % 200.65% 139.27% 118.25% 138.84% 103.64% 100.00% -
EY 3.62 5.22 6.15 5.24 7.02 7.27  -  -13.01%
  YoY % -30.65% -15.12% 17.37% -25.36% -3.44% - -
  Horiz. % 49.79% 71.80% 84.59% 72.08% 96.56% 100.00% -
DY 0.01 0.03 0.04 0.05 0.02 0.01  -  -
  YoY % -66.67% -25.00% -20.00% 150.00% 100.00% - -
  Horiz. % 100.00% 300.00% 400.00% 500.00% 200.00% 100.00% -
P/NAPS 1.82 0.83 0.97 1.08 1.94 1.37  -  5.84%
  YoY % 119.28% -14.43% -10.19% -44.33% 41.61% - -
  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  -  CAGR
Date 26/08/21 25/08/20 23/08/19 30/08/18 24/08/17 -  -  -
Price 1.3300 1.0400 0.8000 0.7500 1.3100 0.0000  -  -
P/RPS 0.83 0.61 0.42 0.39 0.66 0.00  -  -
  YoY % 36.07% 45.24% 7.69% -40.91% 0.00% - -
  Horiz. % 125.76% 92.42% 63.64% 59.09% 100.00% - -
P/EPS 30.58 30.88 17.34 18.24 14.36 0.00  -  -
  YoY % -0.97% 78.09% -4.93% 27.02% 0.00% - -
  Horiz. % 212.95% 215.04% 120.75% 127.02% 100.00% - -
EY 3.27 3.24 5.77 5.48 6.96 0.00  -  -
  YoY % 0.93% -43.85% 5.29% -21.26% 0.00% - -
  Horiz. % 46.98% 46.55% 82.90% 78.74% 100.00% - -
DY 0.01 0.02 0.04 0.05 0.02 0.00  -  -
  YoY % -50.00% -50.00% -20.00% 150.00% 0.00% - -
  Horiz. % 50.00% 100.00% 200.00% 250.00% 100.00% - -
P/NAPS 2.02 1.33 1.04 1.03 1.95 0.00  -  -
  YoY % 51.88% 27.88% 0.97% -47.18% 0.00% - -
  Horiz. % 103.59% 68.21% 53.33% 52.82% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

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