[CHINHIN] QoQ Annualized Quarter Result on 30-Sep-2023 [#3]

Stock
[CHINHIN] CHIN HIN GROUP BERHAD
Announcement Date
22-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Sep-2023 [#3]
Profit Trend
QoQ- -14.9%
YoY- -34.07%
Quarter Report
Latest QR
Upcoming QR
CHINHIN's Result
CHINHIN's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Revenue 2,688,452 2,280,856 2,057,202 2,039,726 2,049,014 2,095,744 1,629,620 39.66%
PBT 187,870 76,696 192,216 107,446 125,118 131,188 115,790 38.11%
Tax -36,024 -21,464 -25,026 -23,461 -22,534 -25,612 -15,349 76.69%
NP 151,846 55,232 167,190 83,985 102,584 105,576 100,441 31.75%
-
NP to SH 102,192 36,288 150,107 71,337 83,830 80,180 97,767 2.99%
-
Tax Rate 19.17% 27.99% 13.02% 21.84% 18.01% 19.52% 13.26% -
Total Cost 2,536,606 2,225,624 1,890,012 1,955,741 1,946,430 1,990,168 1,529,179 40.17%
-
Net Worth 1,415,531 1,273,978 1,256,283 743,153 743,153 690,071 674,606 63.97%
Dividend
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Div - - - - - - 120 -
Div Payout % - - - - - - 0.12% -
Equity
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Net Worth 1,415,531 1,273,978 1,256,283 743,153 743,153 690,071 674,606 63.97%
NOSH 3,540,327 1,770,163 1,770,163 1,770,163 1,770,163 1,770,163 1,770,163 58.80%
Ratio Analysis
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
NP Margin 5.65% 2.42% 8.13% 4.12% 5.01% 5.04% 6.16% -
ROE 7.22% 2.85% 11.95% 9.60% 11.28% 11.62% 14.49% -
Per Share
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 75.97 128.90 116.26 115.28 115.80 118.44 135.28 -31.95%
EPS 2.88 2.04 8.48 4.03 4.74 4.52 8.12 -49.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.01 -
NAPS 0.40 0.72 0.71 0.42 0.42 0.39 0.56 -20.11%
Adjusted Per Share Value based on latest NOSH - 1,770,163
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 75.94 64.42 58.11 57.61 57.88 59.20 46.03 39.66%
EPS 2.89 1.02 4.24 2.01 2.37 2.26 2.76 3.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3998 0.3598 0.3548 0.2099 0.2099 0.1949 0.1905 63.99%
Price Multiplier on Financial Quarter End Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 -
Price 3.48 4.57 3.53 4.02 4.36 4.77 3.23 -
P/RPS 4.58 3.55 3.04 3.49 3.77 4.03 2.39 54.34%
P/EPS 120.51 222.83 41.61 99.71 92.03 105.26 39.80 109.43%
EY 0.83 0.45 2.40 1.00 1.09 0.95 2.51 -52.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 8.70 6.35 4.97 9.57 10.38 12.23 5.77 31.52%
Price Multiplier on Announcement Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 29/08/24 30/05/24 29/02/24 22/11/23 30/08/23 30/05/23 24/02/23 -
Price 3.12 3.22 3.88 3.98 4.31 4.29 3.77 -
P/RPS 4.11 2.50 3.34 3.45 3.72 3.62 2.79 29.49%
P/EPS 108.04 157.01 45.74 98.72 90.97 94.67 46.45 75.63%
EY 0.93 0.64 2.19 1.01 1.10 1.06 2.15 -42.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 7.80 4.47 5.46 9.48 10.26 11.00 6.73 10.34%

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