[CHINHIN] QoQ Annualized Quarter Result on 31-Mar-2023 [#1]

Stock
[CHINHIN] CHIN HIN GROUP BERHAD
Announcement Date
30-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Mar-2023 [#1]
Profit Trend
QoQ- -17.99%
YoY- -23.66%
Quarter Report
Latest QR
Upcoming QR
CHINHIN's Result
CHINHIN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 2,057,202 2,039,726 2,049,014 2,095,744 1,629,620 1,493,858 1,404,556 28.88%
PBT 192,216 107,446 125,118 131,188 115,790 125,973 144,842 20.69%
Tax -25,026 -23,461 -22,534 -25,612 -15,349 -16,389 -13,382 51.61%
NP 167,190 83,985 102,584 105,576 100,441 109,584 131,460 17.33%
-
NP to SH 150,107 71,337 83,830 80,180 97,767 108,209 129,496 10.31%
-
Tax Rate 13.02% 21.84% 18.01% 19.52% 13.26% 13.01% 9.24% -
Total Cost 1,890,012 1,955,741 1,946,430 1,990,168 1,529,179 1,384,274 1,273,096 30.04%
-
Net Worth 1,256,283 743,153 743,153 690,071 674,606 679,603 645,836 55.63%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div - - - - 120 135 - -
Div Payout % - - - - 0.12% 0.12% - -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 1,256,283 743,153 743,153 690,071 674,606 679,603 645,836 55.63%
NOSH 1,770,163 1,770,163 1,770,163 1,770,163 1,770,163 1,770,163 885,081 58.53%
Ratio Analysis
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin 8.13% 4.12% 5.01% 5.04% 6.16% 7.34% 9.36% -
ROE 11.95% 9.60% 11.28% 11.62% 14.49% 15.92% 20.05% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 116.26 115.28 115.80 118.44 135.28 147.27 158.76 -18.70%
EPS 8.48 4.03 4.74 4.52 8.12 10.67 14.64 -30.44%
DPS 0.00 0.00 0.00 0.00 0.01 0.01 0.00 -
NAPS 0.71 0.42 0.42 0.39 0.56 0.67 0.73 -1.82%
Adjusted Per Share Value based on latest NOSH - 1,770,163
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 58.00 57.50 57.76 59.08 45.94 42.11 39.60 28.88%
EPS 4.23 2.01 2.36 2.26 2.76 3.05 3.65 10.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3542 0.2095 0.2095 0.1945 0.1902 0.1916 0.1821 55.63%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 3.53 4.02 4.36 4.77 3.23 2.88 3.35 -
P/RPS 3.04 3.49 3.77 4.03 2.39 1.96 2.11 27.47%
P/EPS 41.61 99.71 92.03 105.26 39.80 27.00 22.89 48.78%
EY 2.40 1.00 1.09 0.95 2.51 3.70 4.37 -32.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.97 9.57 10.38 12.23 5.77 4.30 4.59 5.43%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/02/24 22/11/23 30/08/23 30/05/23 24/02/23 25/11/22 26/08/22 -
Price 3.88 3.98 4.31 4.29 3.77 3.38 2.54 -
P/RPS 3.34 3.45 3.72 3.62 2.79 2.30 1.60 63.11%
P/EPS 45.74 98.72 90.97 94.67 46.45 31.68 17.35 90.50%
EY 2.19 1.01 1.10 1.06 2.15 3.16 5.76 -47.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.46 9.48 10.26 11.00 6.73 5.04 3.48 34.91%

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