[CHINHIN] QoQ Cumulative Quarter Result on 31-Mar-2019 [#1]

Stock
[CHINHIN] CHIN HIN GROUP BERHAD
Announcement Date
23-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- -81.62%
YoY- 17.56%
Quarter Report
Latest QR
Upcoming QR
CHINHIN's Result
CHINHIN's Financial Summary
View:
Show?
Cumulative Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 1,056,145 775,887 492,689 242,680 1,105,352 828,340 549,633 54.37%
PBT 23,987 19,665 11,233 5,493 34,425 21,101 12,871 51.26%
Tax -7,660 -4,694 -2,981 -1,437 -9,122 -5,808 -3,615 64.74%
NP 16,327 14,971 8,252 4,056 25,303 15,293 9,256 45.83%
-
NP to SH 19,074 16,917 9,548 4,439 24,153 14,722 8,323 73.56%
-
Tax Rate 31.93% 23.87% 26.54% 26.16% 26.50% 27.52% 28.09% -
Total Cost 1,039,818 760,916 484,437 238,624 1,080,049 813,047 540,377 54.52%
-
Net Worth 423,552 429,053 423,552 423,552 417,291 411,727 406,163 2.82%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div 110 55 55 - 111 - 111 -0.59%
Div Payout % 0.58% 0.33% 0.58% - 0.46% - 1.34% -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 423,552 429,053 423,552 423,552 417,291 411,727 406,163 2.82%
NOSH 556,388 556,388 556,388 556,388 556,388 556,388 556,388 0.00%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 1.55% 1.93% 1.67% 1.67% 2.29% 1.85% 1.68% -
ROE 4.50% 3.94% 2.25% 1.05% 5.79% 3.58% 2.05% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 192.00 141.05 89.57 44.12 198.67 148.88 98.79 55.54%
EPS 3.47 3.08 1.74 0.81 4.34 2.65 1.50 74.64%
DPS 0.02 0.01 0.01 0.00 0.02 0.00 0.02 0.00%
NAPS 0.77 0.78 0.77 0.77 0.75 0.74 0.73 3.61%
Adjusted Per Share Value based on latest NOSH - 556,388
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 29.83 21.92 13.92 6.85 31.22 23.40 15.52 54.40%
EPS 0.54 0.48 0.27 0.13 0.68 0.42 0.24 71.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1196 0.1212 0.1196 0.1196 0.1179 0.1163 0.1147 2.82%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 0.72 0.78 0.75 0.80 0.725 0.755 0.785 -
P/RPS 0.37 0.55 0.84 1.81 0.36 0.51 0.79 -39.60%
P/EPS 20.76 25.36 43.21 99.13 16.70 28.53 52.48 -46.02%
EY 4.82 3.94 2.31 1.01 5.99 3.50 1.91 85.04%
DY 0.03 0.01 0.01 0.00 0.03 0.00 0.03 0.00%
P/NAPS 0.94 1.00 0.97 1.04 0.97 1.02 1.08 -8.81%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 28/02/20 25/11/19 23/08/19 23/05/19 21/02/19 26/11/18 30/08/18 -
Price 0.575 0.895 0.79 0.76 0.765 0.71 0.75 -
P/RPS 0.30 0.63 0.88 1.72 0.39 0.48 0.76 -46.09%
P/EPS 16.58 29.10 45.51 94.18 17.62 26.83 50.14 -52.08%
EY 6.03 3.44 2.20 1.06 5.67 3.73 1.99 108.97%
DY 0.03 0.01 0.01 0.00 0.03 0.00 0.03 0.00%
P/NAPS 0.75 1.15 1.03 0.99 1.02 0.96 1.03 -19.01%

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