[CHINHIN] QoQ TTM Result on 31-Dec-2017 [#4]

Stock
[CHINHIN] CHIN HIN GROUP BERHAD
Announcement Date
27-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- -32.69%
YoY- -28.45%
Quarter Report
Latest QR
Upcoming QR
CHINHIN's Result
CHINHIN's Financial Summary
View:
Show?
TTM Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 1,084,176 1,066,368 1,019,332 1,015,568 1,026,041 1,006,949 1,036,010 3.07%
PBT 31,926 32,384 34,225 39,283 53,591 55,264 54,692 -30.13%
Tax -8,226 -8,710 -8,598 -9,777 -9,560 -9,104 -10,228 -13.50%
NP 23,700 23,674 25,627 29,506 44,031 46,160 44,464 -34.23%
-
NP to SH 23,262 22,874 25,362 29,639 44,031 46,160 44,464 -35.04%
-
Tax Rate 25.77% 26.90% 25.12% 24.89% 17.84% 16.47% 18.70% -
Total Cost 1,060,476 1,042,694 993,705 986,062 982,010 960,789 991,546 4.57%
-
Net Worth 411,727 406,163 406,163 398,113 400,052 339,755 332,857 15.21%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div 111 213 213 203 203 101 148 -17.43%
Div Payout % 0.48% 0.93% 0.84% 0.69% 0.46% 0.22% 0.33% -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 411,727 406,163 406,163 398,113 400,052 339,755 332,857 15.21%
NOSH 556,388 556,388 556,388 556,388 556,388 506,115 506,477 6.46%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 2.19% 2.22% 2.51% 2.91% 4.29% 4.58% 4.29% -
ROE 5.65% 5.63% 6.24% 7.44% 11.01% 13.59% 13.36% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 194.86 191.66 183.21 193.87 200.05 198.96 204.55 -3.18%
EPS 4.18 4.11 4.56 5.66 8.58 9.12 8.78 -39.00%
DPS 0.02 0.04 0.04 0.04 0.04 0.02 0.03 -23.66%
NAPS 0.74 0.73 0.73 0.76 0.78 0.6713 0.6572 8.22%
Adjusted Per Share Value based on latest NOSH - 556,388
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 30.62 30.12 28.79 28.69 28.98 28.44 29.26 3.07%
EPS 0.66 0.65 0.72 0.84 1.24 1.30 1.26 -34.99%
DPS 0.00 0.01 0.01 0.01 0.01 0.00 0.00 -
NAPS 0.1163 0.1147 0.1147 0.1125 0.113 0.096 0.094 15.23%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.755 0.785 1.11 1.21 1.32 1.30 1.29 -
P/RPS 0.39 0.41 0.61 0.62 0.66 0.65 0.63 -27.34%
P/EPS 18.06 19.09 24.35 21.39 15.38 14.25 14.69 14.74%
EY 5.54 5.24 4.11 4.68 6.50 7.02 6.81 -12.84%
DY 0.03 0.05 0.03 0.03 0.03 0.02 0.02 31.00%
P/NAPS 1.02 1.08 1.52 1.59 1.69 1.94 1.96 -35.27%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 26/11/18 30/08/18 31/05/18 27/02/18 24/11/17 24/08/17 15/05/17 -
Price 0.71 0.75 0.835 1.02 1.23 1.31 1.42 -
P/RPS 0.36 0.39 0.46 0.53 0.61 0.66 0.69 -35.16%
P/EPS 16.98 18.24 18.32 18.03 14.33 14.36 16.17 3.30%
EY 5.89 5.48 5.46 5.55 6.98 6.96 6.18 -3.15%
DY 0.03 0.05 0.05 0.04 0.03 0.02 0.02 31.00%
P/NAPS 0.96 1.03 1.14 1.34 1.58 1.95 2.16 -41.73%

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