[CHINHIN] QoQ Cumulative Quarter Result on 30-Sep-2021 [#3]

Stock
[CHINHIN] CHIN HIN GROUP BERHAD
Announcement Date
26-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 13.57%
YoY- 75.39%
Quarter Report
Latest QR
Upcoming QR
CHINHIN's Result
CHINHIN's Financial Summary
View:
Show?
Cumulative Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 702,278 350,951 1,150,059 749,404 522,863 307,915 968,785 -19.35%
PBT 72,421 29,287 42,483 26,649 22,955 18,266 25,789 99.42%
Tax -6,691 -2,135 -11,149 -5,959 -4,786 -3,726 -8,767 -16.52%
NP 65,730 27,152 31,334 20,690 18,169 14,540 17,022 146.74%
-
NP to SH 64,748 26,258 30,194 21,321 18,774 15,156 20,402 116.41%
-
Tax Rate 9.24% 7.29% 26.24% 22.36% 20.85% 20.40% 34.00% -
Total Cost 636,548 323,799 1,118,725 728,714 504,694 293,375 951,763 -23.57%
-
Net Worth 645,836 628,141 621,332 617,753 459,371 460,787 444,753 28.32%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - 88 78 75 - - 109 -
Div Payout % - 0.34% 0.26% 0.35% - - 0.54% -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 645,836 628,141 621,332 617,753 459,371 460,787 444,753 28.32%
NOSH 885,081 885,081 885,081 885,081 834,582 834,582 556,388 36.38%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 9.36% 7.74% 2.72% 2.76% 3.47% 4.72% 1.76% -
ROE 10.03% 4.18% 4.86% 3.45% 4.09% 3.29% 4.59% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 79.38 39.67 146.23 99.48 75.12 55.46 176.44 -41.37%
EPS 7.32 2.97 3.84 2.83 2.70 2.73 3.72 57.22%
DPS 0.00 0.01 0.01 0.01 0.00 0.00 0.02 -
NAPS 0.73 0.71 0.79 0.82 0.66 0.83 0.81 -6.71%
Adjusted Per Share Value based on latest NOSH - 885,081
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 19.80 9.89 32.42 21.13 14.74 8.68 27.31 -19.34%
EPS 1.83 0.74 0.85 0.60 0.53 0.43 0.58 115.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1821 0.1771 0.1752 0.1742 0.1295 0.1299 0.1254 28.32%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 3.35 2.77 2.61 1.35 1.20 1.21 1.41 -
P/RPS 4.22 6.98 1.78 1.36 1.60 2.18 0.80 203.95%
P/EPS 45.77 93.33 67.99 47.70 44.49 44.32 37.95 13.34%
EY 2.18 1.07 1.47 2.10 2.25 2.26 2.64 -12.01%
DY 0.00 0.00 0.00 0.01 0.00 0.00 0.01 -
P/NAPS 4.59 3.90 3.30 1.65 1.82 1.46 1.74 91.25%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 26/08/22 25/05/22 28/02/22 26/11/21 26/08/21 28/05/21 26/02/21 -
Price 2.54 3.80 2.44 1.79 1.33 1.20 1.68 -
P/RPS 3.20 9.58 1.67 1.80 1.77 2.16 0.95 125.20%
P/EPS 34.71 128.03 63.56 63.25 49.31 43.96 45.21 -16.19%
EY 2.88 0.78 1.57 1.58 2.03 2.27 2.21 19.36%
DY 0.00 0.00 0.00 0.01 0.00 0.00 0.01 -
P/NAPS 3.48 5.35 3.09 2.18 2.02 1.45 2.07 41.52%

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