[CHINHIN] QoQ Annualized Quarter Result on 31-Dec-2021 [#4]

Stock
[CHINHIN] CHIN HIN GROUP BERHAD
Announcement Date
28-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 6.21%
YoY- 48.0%
Quarter Report
Latest QR
Upcoming QR
CHINHIN's Result
CHINHIN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 1,493,858 1,404,556 1,403,804 1,150,059 999,205 1,045,726 1,231,660 13.71%
PBT 125,973 144,842 117,148 42,483 35,532 45,910 73,064 43.73%
Tax -16,389 -13,382 -8,540 -11,149 -7,945 -9,572 -14,904 6.53%
NP 109,584 131,460 108,608 31,334 27,586 36,338 58,160 52.49%
-
NP to SH 108,209 129,496 105,032 30,194 28,428 37,548 60,624 47.09%
-
Tax Rate 13.01% 9.24% 7.29% 26.24% 22.36% 20.85% 20.40% -
Total Cost 1,384,274 1,273,096 1,295,196 1,118,725 971,618 1,009,388 1,173,500 11.63%
-
Net Worth 679,603 645,836 628,141 621,332 617,753 459,371 460,787 29.53%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div 135 - 353 78 100 - - -
Div Payout % 0.12% - 0.34% 0.26% 0.35% - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 679,603 645,836 628,141 621,332 617,753 459,371 460,787 29.53%
NOSH 1,770,163 885,081 885,081 885,081 885,081 834,582 834,582 65.00%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 7.34% 9.36% 7.74% 2.72% 2.76% 3.47% 4.72% -
ROE 15.92% 20.05% 16.72% 4.86% 4.60% 8.17% 13.16% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 147.27 158.76 158.67 146.23 132.63 150.24 221.85 -23.88%
EPS 10.67 14.64 11.88 3.84 3.77 5.40 10.92 -1.53%
DPS 0.01 0.00 0.04 0.01 0.01 0.00 0.00 -
NAPS 0.67 0.73 0.71 0.79 0.82 0.66 0.83 -13.29%
Adjusted Per Share Value based on latest NOSH - 885,081
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 42.20 39.67 39.65 32.48 28.22 29.54 34.79 13.72%
EPS 3.06 3.66 2.97 0.85 0.80 1.06 1.71 47.34%
DPS 0.00 0.00 0.01 0.00 0.00 0.00 0.00 -
NAPS 0.192 0.1824 0.1774 0.1755 0.1745 0.1298 0.1302 29.52%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 2.88 3.35 2.77 2.61 1.35 1.20 1.21 -
P/RPS 1.96 2.11 1.75 1.78 1.02 0.80 0.55 133.12%
P/EPS 27.00 22.89 23.33 67.99 35.78 22.24 11.08 80.98%
EY 3.70 4.37 4.29 1.47 2.80 4.50 9.02 -44.76%
DY 0.00 0.00 0.01 0.00 0.01 0.00 0.00 -
P/NAPS 4.30 4.59 3.90 3.30 1.65 1.82 1.46 105.33%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 25/11/22 26/08/22 25/05/22 28/02/22 26/11/21 26/08/21 28/05/21 -
Price 3.38 2.54 3.80 2.44 1.79 1.33 1.20 -
P/RPS 2.30 1.60 2.39 1.67 1.35 0.89 0.54 162.52%
P/EPS 31.68 17.35 32.01 63.56 47.44 24.65 10.99 102.41%
EY 3.16 5.76 3.12 1.57 2.11 4.06 9.10 -50.56%
DY 0.00 0.00 0.01 0.00 0.01 0.00 0.00 -
P/NAPS 5.04 3.48 5.35 3.09 2.18 2.02 1.45 129.28%

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