[CHINHIN] QoQ Cumulative Quarter Result on 30-Jun-2021 [#2]

Stock
[CHINHIN] CHIN HIN GROUP BERHAD
Announcement Date
26-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Jun-2021 [#2]
Profit Trend
QoQ- 23.87%
YoY- 110.9%
Quarter Report
Latest QR
Upcoming QR
CHINHIN's Result
CHINHIN's Financial Summary
View:
Show?
Cumulative Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 350,951 1,150,059 749,404 522,863 307,915 968,785 657,523 -34.22%
PBT 29,287 42,483 26,649 22,955 18,266 25,789 11,224 89.64%
Tax -2,135 -11,149 -5,959 -4,786 -3,726 -8,767 -2,009 4.14%
NP 27,152 31,334 20,690 18,169 14,540 17,022 9,215 105.66%
-
NP to SH 26,258 30,194 21,321 18,774 15,156 20,402 12,156 67.18%
-
Tax Rate 7.29% 26.24% 22.36% 20.85% 20.40% 34.00% 17.90% -
Total Cost 323,799 1,118,725 728,714 504,694 293,375 951,763 648,308 -37.07%
-
Net Worth 628,141 621,332 617,753 459,371 460,787 444,753 443,717 26.10%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div 88 78 75 - - 109 54 38.52%
Div Payout % 0.34% 0.26% 0.35% - - 0.54% 0.45% -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 628,141 621,332 617,753 459,371 460,787 444,753 443,717 26.10%
NOSH 885,081 885,081 885,081 834,582 834,582 556,388 556,388 36.30%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 7.74% 2.72% 2.76% 3.47% 4.72% 1.76% 1.40% -
ROE 4.18% 4.86% 3.45% 4.09% 3.29% 4.59% 2.74% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 39.67 146.23 99.48 75.12 55.46 176.44 120.03 -52.22%
EPS 2.97 3.84 2.83 2.70 2.73 3.72 2.22 21.43%
DPS 0.01 0.01 0.01 0.00 0.00 0.02 0.01 0.00%
NAPS 0.71 0.79 0.82 0.66 0.83 0.81 0.81 -8.41%
Adjusted Per Share Value based on latest NOSH - 834,582
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 9.91 32.48 21.17 14.77 8.70 27.36 18.57 -34.23%
EPS 0.74 0.85 0.60 0.53 0.43 0.58 0.34 68.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1774 0.1755 0.1745 0.1298 0.1302 0.1256 0.1253 26.11%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 2.77 2.61 1.35 1.20 1.21 1.41 1.39 -
P/RPS 6.98 1.78 1.36 1.60 2.18 0.80 1.16 231.18%
P/EPS 93.33 67.99 47.70 44.49 44.32 37.95 62.64 30.48%
EY 1.07 1.47 2.10 2.25 2.26 2.64 1.60 -23.54%
DY 0.00 0.00 0.01 0.00 0.00 0.01 0.01 -
P/NAPS 3.90 3.30 1.65 1.82 1.46 1.74 1.72 72.67%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 25/05/22 28/02/22 26/11/21 26/08/21 28/05/21 26/02/21 27/11/20 -
Price 3.80 2.44 1.79 1.33 1.20 1.68 1.36 -
P/RPS 9.58 1.67 1.80 1.77 2.16 0.95 1.13 316.31%
P/EPS 128.03 63.56 63.25 49.31 43.96 45.21 61.29 63.48%
EY 0.78 1.57 1.58 2.03 2.27 2.21 1.63 -38.84%
DY 0.00 0.00 0.01 0.00 0.00 0.01 0.01 -
P/NAPS 5.35 3.09 2.18 2.02 1.45 2.07 1.68 116.60%

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