[CHINHIN] QoQ Annualized Quarter Result on 30-Sep-2022 [#3]

Stock
[CHINHIN] CHIN HIN GROUP BERHAD
Announcement Date
25-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- -16.44%
YoY- 280.64%
Quarter Report
Latest QR
Upcoming QR
CHINHIN's Result
CHINHIN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 2,049,014 2,095,744 1,629,620 1,493,858 1,404,556 1,403,804 1,150,059 47.12%
PBT 125,118 131,188 115,790 125,973 144,842 117,148 42,483 105.87%
Tax -22,534 -25,612 -15,349 -16,389 -13,382 -8,540 -11,149 60.06%
NP 102,584 105,576 100,441 109,584 131,460 108,608 31,334 120.96%
-
NP to SH 83,830 80,180 97,767 108,209 129,496 105,032 30,194 97.90%
-
Tax Rate 18.01% 19.52% 13.26% 13.01% 9.24% 7.29% 26.24% -
Total Cost 1,946,430 1,990,168 1,529,179 1,384,274 1,273,096 1,295,196 1,118,725 44.80%
-
Net Worth 743,153 690,071 674,606 679,603 645,836 628,141 621,332 12.71%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div - - 120 135 - 353 78 -
Div Payout % - - 0.12% 0.12% - 0.34% 0.26% -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 743,153 690,071 674,606 679,603 645,836 628,141 621,332 12.71%
NOSH 1,770,163 1,770,163 1,770,163 1,770,163 885,081 885,081 885,081 58.94%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 5.01% 5.04% 6.16% 7.34% 9.36% 7.74% 2.72% -
ROE 11.28% 11.62% 14.49% 15.92% 20.05% 16.72% 4.86% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 115.80 118.44 135.28 147.27 158.76 158.67 146.23 -14.44%
EPS 4.74 4.52 8.12 10.67 14.64 11.88 3.84 15.11%
DPS 0.00 0.00 0.01 0.01 0.00 0.04 0.01 -
NAPS 0.42 0.39 0.56 0.67 0.73 0.71 0.79 -34.44%
Adjusted Per Share Value based on latest NOSH - 1,770,163
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 57.76 59.08 45.94 42.11 39.60 39.58 32.42 47.11%
EPS 2.36 2.26 2.76 3.05 3.65 2.96 0.85 97.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.01 0.00 -
NAPS 0.2095 0.1945 0.1902 0.1916 0.1821 0.1771 0.1752 12.69%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 4.36 4.77 3.23 2.88 3.35 2.77 2.61 -
P/RPS 3.77 4.03 2.39 1.96 2.11 1.75 1.78 65.14%
P/EPS 92.03 105.26 39.80 27.00 22.89 23.33 67.99 22.43%
EY 1.09 0.95 2.51 3.70 4.37 4.29 1.47 -18.12%
DY 0.00 0.00 0.00 0.00 0.00 0.01 0.00 -
P/NAPS 10.38 12.23 5.77 4.30 4.59 3.90 3.30 115.12%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/08/23 30/05/23 24/02/23 25/11/22 26/08/22 25/05/22 28/02/22 -
Price 4.31 4.29 3.77 3.38 2.54 3.80 2.44 -
P/RPS 3.72 3.62 2.79 2.30 1.60 2.39 1.67 70.81%
P/EPS 90.97 94.67 46.45 31.68 17.35 32.01 63.56 27.08%
EY 1.10 1.06 2.15 3.16 5.76 3.12 1.57 -21.16%
DY 0.00 0.00 0.00 0.00 0.00 0.01 0.00 -
P/NAPS 10.26 11.00 6.73 5.04 3.48 5.35 3.09 123.05%

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