[CHINHIN] QoQ 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- 248.37%
YoY- 7.6%
Quarter Report
Latest QR
Upcoming QR
CHINHIN's Result
CHINHIN's Financial Summary
View:
Show?
Quarter Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 418,116 351,327 350,951 400,655 226,541 214,948 307,915 22.60%
PBT 22,059 43,134 29,287 15,834 3,694 4,689 18,266 13.39%
Tax -5,601 -4,556 -2,135 -5,190 -1,173 -1,060 -3,726 31.19%
NP 16,458 38,578 27,152 10,644 2,521 3,629 14,540 8.60%
-
NP to SH 16,409 38,490 26,258 8,873 2,547 3,618 15,156 5.43%
-
Tax Rate 25.39% 10.56% 7.29% 32.78% 31.75% 22.61% 20.40% -
Total Cost 401,658 312,749 323,799 390,011 224,020 211,319 293,375 23.27%
-
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 - - 88 - 75 - - -
Div Payout % - - 0.34% - 2.96% - - -
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 3.94% 10.98% 7.74% 2.66% 1.11% 1.69% 4.72% -
ROE 2.41% 5.96% 4.18% 1.43% 0.41% 0.79% 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 41.22 39.71 39.67 50.94 30.07 30.88 55.46 -17.93%
EPS 1.62 4.35 2.97 1.13 0.34 0.52 2.73 -29.36%
DPS 0.00 0.00 0.01 0.00 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 11.81 9.92 9.91 11.32 6.40 6.07 8.70 22.57%
EPS 0.46 1.09 0.74 0.25 0.07 0.10 0.43 4.59%
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 6.99 8.44 6.98 5.12 4.49 3.89 2.18 117.28%
P/EPS 178.03 77.00 93.33 231.35 399.31 230.85 44.32 152.48%
EY 0.56 1.30 1.07 0.43 0.25 0.43 2.26 -60.51%
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 8.20 6.40 9.58 4.79 5.95 4.31 2.16 143.15%
P/EPS 208.94 58.38 128.03 216.28 529.45 255.86 43.96 182.42%
EY 0.48 1.71 0.78 0.46 0.19 0.39 2.27 -64.47%
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