[CHINHIN] QoQ Cumulative 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- 41.62%
YoY- 48.0%
Quarter Report
Latest QR
Upcoming QR
CHINHIN's Result
CHINHIN's Financial Summary
View:
Show?
Cumulative Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 1,120,394 702,278 350,951 1,150,059 749,404 522,863 307,915 136.38%
PBT 94,480 72,421 29,287 42,483 26,649 22,955 18,266 198.78%
Tax -12,292 -6,691 -2,135 -11,149 -5,959 -4,786 -3,726 121.44%
NP 82,188 65,730 27,152 31,334 20,690 18,169 14,540 216.98%
-
NP to SH 81,157 64,748 26,258 30,194 21,321 18,774 15,156 205.76%
-
Tax Rate 13.01% 9.24% 7.29% 26.24% 22.36% 20.85% 20.40% -
Total Cost 1,038,206 636,548 323,799 1,118,725 728,714 504,694 293,375 132.04%
-
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 101 - 88 78 75 - - -
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 11.94% 10.03% 4.18% 4.86% 3.45% 4.09% 3.29% -
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 110.46 79.38 39.67 146.23 99.48 75.12 55.46 58.23%
EPS 8.00 7.32 2.97 3.84 2.83 2.70 2.73 104.64%
DPS 0.01 0.00 0.01 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 31.65 19.84 9.91 32.48 21.17 14.77 8.70 136.35%
EPS 2.29 1.83 0.74 0.85 0.60 0.53 0.43 204.65%
DPS 0.00 0.00 0.00 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 2.61 4.22 6.98 1.78 1.36 1.60 2.18 12.73%
P/EPS 36.00 45.77 93.33 67.99 47.70 44.49 44.32 -12.93%
EY 2.78 2.18 1.07 1.47 2.10 2.25 2.26 14.78%
DY 0.00 0.00 0.00 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 3.06 3.20 9.58 1.67 1.80 1.77 2.16 26.11%
P/EPS 42.24 34.71 128.03 63.56 63.25 49.31 43.96 -2.62%
EY 2.37 2.88 0.78 1.57 1.58 2.03 2.27 2.91%
DY 0.00 0.00 0.00 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