[CHINHIN] QoQ Annualized Quarter Result on 31-Dec-2018 [#4]

Stock
[CHINHIN] CHIN HIN GROUP BERHAD
Announcement Date
21-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- 23.05%
YoY- -18.51%
Quarter Report
Latest QR
Upcoming QR
CHINHIN's Result
CHINHIN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 1,034,516 985,378 970,720 1,105,352 1,104,453 1,099,266 1,061,296 -1.68%
PBT 26,220 22,466 21,972 34,425 28,134 25,742 22,892 9.46%
Tax -6,258 -5,962 -5,748 -9,122 -7,744 -7,230 -6,196 0.66%
NP 19,961 16,504 16,224 25,303 20,390 18,512 16,696 12.63%
-
NP to SH 22,556 19,096 17,756 24,153 19,629 16,646 15,104 30.61%
-
Tax Rate 23.87% 26.54% 26.16% 26.50% 27.53% 28.09% 27.07% -
Total Cost 1,014,554 968,874 954,496 1,080,049 1,084,062 1,080,754 1,044,600 -1.92%
-
Net Worth 429,053 423,552 423,552 417,291 411,727 406,163 406,163 3.71%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div 73 110 - 111 - 222 445 -70.00%
Div Payout % 0.33% 0.58% - 0.46% - 1.34% 2.95% -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 429,053 423,552 423,552 417,291 411,727 406,163 406,163 3.71%
NOSH 556,388 556,388 556,388 556,388 556,388 556,388 556,388 0.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 1.93% 1.67% 1.67% 2.29% 1.85% 1.68% 1.57% -
ROE 5.26% 4.51% 4.19% 5.79% 4.77% 4.10% 3.72% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 188.07 179.14 176.47 198.67 198.50 197.57 190.75 -0.93%
EPS 4.11 3.48 3.24 4.34 3.53 3.00 2.72 31.64%
DPS 0.01 0.02 0.00 0.02 0.00 0.04 0.08 -74.96%
NAPS 0.78 0.77 0.77 0.75 0.74 0.73 0.73 4.51%
Adjusted Per Share Value based on latest NOSH - 556,388
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 29.22 27.83 27.42 31.22 31.20 31.05 29.98 -1.69%
EPS 0.64 0.54 0.50 0.68 0.55 0.47 0.43 30.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.01 0.01 -
NAPS 0.1212 0.1196 0.1196 0.1179 0.1163 0.1147 0.1147 3.73%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.78 0.75 0.80 0.725 0.755 0.785 1.11 -
P/RPS 0.41 0.42 0.45 0.36 0.38 0.40 0.58 -20.62%
P/EPS 19.02 21.60 24.78 16.70 21.40 26.24 40.89 -39.93%
EY 5.26 4.63 4.03 5.99 4.67 3.81 2.45 66.34%
DY 0.02 0.03 0.00 0.03 0.00 0.05 0.07 -56.58%
P/NAPS 1.00 0.97 1.04 0.97 1.02 1.08 1.52 -24.33%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 25/11/19 23/08/19 23/05/19 21/02/19 26/11/18 30/08/18 31/05/18 -
Price 0.895 0.79 0.76 0.765 0.71 0.75 0.835 -
P/RPS 0.48 0.44 0.43 0.39 0.36 0.38 0.44 5.96%
P/EPS 21.83 22.76 23.54 17.62 20.12 25.07 30.76 -20.42%
EY 4.58 4.39 4.25 5.67 4.97 3.99 3.25 25.66%
DY 0.01 0.03 0.00 0.03 0.00 0.05 0.10 -78.42%
P/NAPS 1.15 1.03 0.99 1.02 0.96 1.03 1.14 0.58%

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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment