[CHINHIN] QoQ 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- -29.6%
YoY- -21.73%
Quarter Report
Latest QR
Upcoming QR
CHINHIN's Result
CHINHIN's Financial Summary
View:
Show?
Quarter Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 351,327 350,951 400,655 226,541 214,948 307,915 311,262 8.43%
PBT 43,134 29,287 15,834 3,694 4,689 18,266 14,565 106.63%
Tax -4,556 -2,135 -5,190 -1,173 -1,060 -3,726 -6,758 -23.17%
NP 38,578 27,152 10,644 2,521 3,629 14,540 7,807 190.96%
-
NP to SH 38,490 26,258 8,873 2,547 3,618 15,156 8,246 180.08%
-
Tax Rate 10.56% 7.29% 32.78% 31.75% 22.61% 20.40% 46.40% -
Total Cost 312,749 323,799 390,011 224,020 211,319 293,375 303,455 2.03%
-
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 - 75 - - 54 -
Div Payout % - 0.34% - 2.96% - - 0.67% -
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 10.98% 7.74% 2.66% 1.11% 1.69% 4.72% 2.51% -
ROE 5.96% 4.18% 1.43% 0.41% 0.79% 3.29% 1.85% -
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 39.71 39.67 50.94 30.07 30.88 55.46 56.69 -21.17%
EPS 4.35 2.97 1.13 0.34 0.52 2.73 1.50 103.75%
DPS 0.00 0.01 0.00 0.01 0.00 0.00 0.01 -
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 9.90 9.89 11.30 6.39 6.06 8.68 8.77 8.43%
EPS 1.09 0.74 0.25 0.07 0.10 0.43 0.23 182.94%
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 8.44 6.98 5.12 4.49 3.89 2.18 2.49 126.15%
P/EPS 77.00 93.33 231.35 399.31 230.85 44.32 93.89 -12.41%
EY 1.30 1.07 0.43 0.25 0.43 2.26 1.07 13.90%
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 6.40 9.58 4.79 5.95 4.31 2.16 2.96 67.44%
P/EPS 58.38 128.03 216.28 529.45 255.86 43.96 111.87 -35.25%
EY 1.71 0.78 0.46 0.19 0.39 2.27 0.89 54.73%
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