[CHINHIN] QoQ Quarter Result on 31-Dec-2020 [#4]

Stock
[CHINHIN] CHIN HIN GROUP BERHAD
Announcement Date
26-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- 153.41%
YoY- 282.29%
Quarter Report
Latest QR
Upcoming QR
CHINHIN's Result
CHINHIN's Financial Summary
View:
Show?
Quarter Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 226,541 214,948 307,915 311,262 287,001 114,217 256,305 -7.89%
PBT 3,694 4,689 18,266 14,565 4,088 5,802 1,334 97.07%
Tax -1,173 -1,060 -3,726 -6,758 -1,730 397 -676 44.35%
NP 2,521 3,629 14,540 7,807 2,358 6,199 658 144.64%
-
NP to SH 2,547 3,618 15,156 8,246 3,254 7,474 1,428 47.02%
-
Tax Rate 31.75% 22.61% 20.40% 46.40% 42.32% -6.84% 50.67% -
Total Cost 224,020 211,319 293,375 303,455 284,643 108,018 255,647 -8.42%
-
Net Worth 617,753 459,371 460,787 444,753 443,717 426,856 421,884 28.91%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div 75 - - 54 - 54 - -
Div Payout % 2.96% - - 0.67% - 0.73% - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 617,753 459,371 460,787 444,753 443,717 426,856 421,884 28.91%
NOSH 885,081 834,582 834,582 556,388 556,388 556,388 556,388 36.23%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 1.11% 1.69% 4.72% 2.51% 0.82% 5.43% 0.26% -
ROE 0.41% 0.79% 3.29% 1.85% 0.73% 1.75% 0.34% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 30.07 30.88 55.46 56.69 52.39 20.87 46.78 -25.49%
EPS 0.34 0.52 2.73 1.50 0.59 1.37 0.26 19.56%
DPS 0.01 0.00 0.00 0.01 0.00 0.01 0.00 -
NAPS 0.82 0.66 0.83 0.81 0.81 0.78 0.77 4.27%
Adjusted Per Share Value based on latest NOSH - 556,388
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 6.40 6.07 8.70 8.79 8.11 3.23 7.24 -7.88%
EPS 0.07 0.10 0.43 0.23 0.09 0.21 0.04 45.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1745 0.1298 0.1302 0.1256 0.1253 0.1206 0.1192 28.89%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 1.35 1.20 1.21 1.41 1.39 0.645 0.50 -
P/RPS 4.49 3.89 2.18 2.49 2.65 3.09 1.07 159.93%
P/EPS 399.31 230.85 44.32 93.89 234.00 47.23 191.84 62.94%
EY 0.25 0.43 2.26 1.07 0.43 2.12 0.52 -38.60%
DY 0.01 0.00 0.00 0.01 0.00 0.02 0.00 -
P/NAPS 1.65 1.82 1.46 1.74 1.72 0.83 0.65 85.98%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 26/11/21 26/08/21 28/05/21 26/02/21 27/11/20 25/08/20 29/06/20 -
Price 1.79 1.33 1.20 1.68 1.36 1.04 0.635 -
P/RPS 5.95 4.31 2.16 2.96 2.60 4.98 1.36 167.25%
P/EPS 529.45 255.86 43.96 111.87 228.95 76.15 243.64 67.69%
EY 0.19 0.39 2.27 0.89 0.44 1.31 0.41 -40.08%
DY 0.01 0.00 0.00 0.01 0.00 0.01 0.00 -
P/NAPS 2.18 2.02 1.45 2.07 1.68 1.33 0.82 91.79%

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