[CHINHIN] QoQ Cumulative Quarter Result on 31-Dec-2022 [#4]

Stock
[CHINHIN] CHIN HIN GROUP BERHAD
Announcement Date
24-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Dec-2022 [#4]
Profit Trend
QoQ- 20.47%
YoY- 223.8%
Quarter Report
Latest QR
Upcoming QR
CHINHIN's Result
CHINHIN's Financial Summary
View:
Show?
Cumulative Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 1,529,795 1,024,507 523,936 1,629,620 1,120,394 702,278 350,951 166.60%
PBT 80,585 62,559 32,797 115,790 94,480 72,421 29,287 96.23%
Tax -17,596 -11,267 -6,403 -15,349 -12,292 -6,691 -2,135 307.49%
NP 62,989 51,292 26,394 100,441 82,188 65,730 27,152 75.15%
-
NP to SH 53,503 41,915 20,045 97,767 81,157 64,748 26,258 60.65%
-
Tax Rate 21.84% 18.01% 19.52% 13.26% 13.01% 9.24% 7.29% -
Total Cost 1,466,806 973,215 497,542 1,529,179 1,038,206 636,548 323,799 173.52%
-
Net Worth 743,153 743,153 690,071 674,606 679,603 645,836 628,141 11.85%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div - - - 120 101 - 88 -
Div Payout % - - - 0.12% 0.12% - 0.34% -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 743,153 743,153 690,071 674,606 679,603 645,836 628,141 11.85%
NOSH 1,770,163 1,770,163 1,770,163 1,770,163 1,770,163 885,081 885,081 58.67%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 4.12% 5.01% 5.04% 6.16% 7.34% 9.36% 7.74% -
ROE 7.20% 5.64% 2.90% 14.49% 11.94% 10.03% 4.18% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 86.46 57.90 29.61 135.28 110.46 79.38 39.67 68.02%
EPS 3.02 2.37 1.13 8.12 8.00 7.32 2.97 1.11%
DPS 0.00 0.00 0.00 0.01 0.01 0.00 0.01 -
NAPS 0.42 0.42 0.39 0.56 0.67 0.73 0.71 -29.50%
Adjusted Per Share Value based on latest NOSH - 1,770,163
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 43.21 28.94 14.80 46.03 31.65 19.84 9.91 166.65%
EPS 1.51 1.18 0.57 2.76 2.29 1.83 0.74 60.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2099 0.2099 0.1949 0.1905 0.192 0.1824 0.1774 11.85%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 4.02 4.36 4.77 3.23 2.88 3.35 2.77 -
P/RPS 4.65 7.53 16.11 2.39 2.61 4.22 6.98 -23.70%
P/EPS 132.95 184.05 421.06 39.80 36.00 45.77 93.33 26.57%
EY 0.75 0.54 0.24 2.51 2.78 2.18 1.07 -21.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 9.57 10.38 12.23 5.77 4.30 4.59 3.90 81.82%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 22/11/23 30/08/23 30/05/23 24/02/23 25/11/22 26/08/22 25/05/22 -
Price 3.98 4.31 4.29 3.77 3.38 2.54 3.80 -
P/RPS 4.60 7.44 14.49 2.79 3.06 3.20 9.58 -38.65%
P/EPS 131.62 181.94 378.69 46.45 42.24 34.71 128.03 1.85%
EY 0.76 0.55 0.26 2.15 2.37 2.88 0.78 -1.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 9.48 10.26 11.00 6.73 5.04 3.48 5.35 46.38%

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