[CHINHIN] YoY Cumulative Quarter Result on 30-Sep-2015 [#3]

Announcement Date
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- 30.07%
YoY--%
Quarter Report
View:
Show?
Cumulative Result
30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 828,340 759,732 794,831 910,886 -3.11%
PBT 21,101 28,458 29,306 27,665 -8.62%
Tax -5,808 -7,359 -7,434 -7,701 -8.96%
NP 15,293 21,099 21,872 19,964 -8.49%
-
NP to SH 14,722 21,099 21,872 19,964 -9.64%
-
Tax Rate 27.52% 25.86% 25.37% 27.84% -
Total Cost 813,047 738,633 772,959 890,922 -3.00%
-
Net Worth 411,727 400,052 295,102 0 -
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div - 205 47 - -
Div Payout % - 0.97% 0.22% - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 411,727 400,052 295,102 0 -
NOSH 556,388 556,388 505,888 442,660 7.91%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin 1.85% 2.78% 2.75% 2.19% -
ROE 3.58% 5.27% 7.41% 0.00% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 148.88 148.13 167.58 205.78 -10.21%
EPS 2.65 4.11 4.61 4.51 -16.22%
DPS 0.00 0.04 0.01 0.00 -
NAPS 0.74 0.78 0.6222 0.00 -
Adjusted Per Share Value based on latest NOSH - 443,750
30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 23.40 21.46 22.45 25.73 -3.11%
EPS 0.42 0.60 0.62 0.56 -9.13%
DPS 0.00 0.01 0.00 0.00 -
NAPS 0.1163 0.113 0.0834 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 28/09/18 29/09/17 30/09/16 - -
Price 0.755 1.32 0.91 0.00 -
P/RPS 0.51 0.89 0.54 0.00 -
P/EPS 28.53 32.09 19.73 0.00 -
EY 3.50 3.12 5.07 0.00 -
DY 0.00 0.03 0.01 0.00 -
P/NAPS 1.02 1.69 1.46 0.00 -
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 26/11/18 24/11/17 25/11/16 - -
Price 0.71 1.23 0.87 0.00 -
P/RPS 0.48 0.83 0.52 0.00 -
P/EPS 26.83 29.90 18.87 0.00 -
EY 3.73 3.34 5.30 0.00 -
DY 0.00 0.03 0.01 0.00 -
P/NAPS 0.96 1.58 1.40 0.00 -

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 & 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