[CHINHIN] QoQ Cumulative Quarter Result on 30-Sep-2022 [#3]

Stock
[CHINHIN] CHIN HIN GROUP BERHAD
Announcement Date
25-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- 25.34%
YoY- 280.64%
Quarter Report
Latest QR
Upcoming QR
CHINHIN's Result
CHINHIN's Financial Summary
View:
Show?
Cumulative Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 1,024,507 523,936 1,629,620 1,120,394 702,278 350,951 1,150,059 -7.43%
PBT 62,559 32,797 115,790 94,480 72,421 29,287 42,483 29.52%
Tax -11,267 -6,403 -15,349 -12,292 -6,691 -2,135 -11,149 0.70%
NP 51,292 26,394 100,441 82,188 65,730 27,152 31,334 39.02%
-
NP to SH 41,915 20,045 97,767 81,157 64,748 26,258 30,194 24.51%
-
Tax Rate 18.01% 19.52% 13.26% 13.01% 9.24% 7.29% 26.24% -
Total Cost 973,215 497,542 1,529,179 1,038,206 636,548 323,799 1,118,725 -8.89%
-
Net Worth 743,153 690,071 674,606 679,603 645,836 628,141 621,332 12.71%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div - - 120 101 - 88 78 -
Div Payout % - - 0.12% 0.12% - 0.34% 0.26% -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 743,153 690,071 674,606 679,603 645,836 628,141 621,332 12.71%
NOSH 1,770,163 1,770,163 1,770,163 1,770,163 885,081 885,081 885,081 58.94%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 5.01% 5.04% 6.16% 7.34% 9.36% 7.74% 2.72% -
ROE 5.64% 2.90% 14.49% 11.94% 10.03% 4.18% 4.86% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 57.90 29.61 135.28 110.46 79.38 39.67 146.23 -46.16%
EPS 2.37 1.13 8.12 8.00 7.32 2.97 3.84 -27.57%
DPS 0.00 0.00 0.01 0.01 0.00 0.01 0.01 -
NAPS 0.42 0.39 0.56 0.67 0.73 0.71 0.79 -34.44%
Adjusted Per Share Value based on latest NOSH - 1,770,163
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 28.88 14.77 45.94 31.59 19.80 9.89 32.42 -7.43%
EPS 1.18 0.57 2.76 2.29 1.83 0.74 0.85 24.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2095 0.1945 0.1902 0.1916 0.1821 0.1771 0.1752 12.69%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 4.36 4.77 3.23 2.88 3.35 2.77 2.61 -
P/RPS 7.53 16.11 2.39 2.61 4.22 6.98 1.78 162.25%
P/EPS 184.05 421.06 39.80 36.00 45.77 93.33 67.99 94.58%
EY 0.54 0.24 2.51 2.78 2.18 1.07 1.47 -48.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 10.38 12.23 5.77 4.30 4.59 3.90 3.30 115.12%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/08/23 30/05/23 24/02/23 25/11/22 26/08/22 25/05/22 28/02/22 -
Price 4.31 4.29 3.77 3.38 2.54 3.80 2.44 -
P/RPS 7.44 14.49 2.79 3.06 3.20 9.58 1.67 171.49%
P/EPS 181.94 378.69 46.45 42.24 34.71 128.03 63.56 101.99%
EY 0.55 0.26 2.15 2.37 2.88 0.78 1.57 -50.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 10.26 11.00 6.73 5.04 3.48 5.35 3.09 123.05%

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