[CHINHIN] QoQ Quarter Result on 31-Mar-2021 [#1]

Stock
[CHINHIN] CHIN HIN GROUP BERHAD
Announcement Date
28-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 83.8%
YoY- 961.34%
Quarter Report
Latest QR
Upcoming QR
CHINHIN's Result
CHINHIN's Financial Summary
View:
Show?
Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 400,655 226,541 214,948 307,915 311,262 287,001 114,217 130.33%
PBT 15,834 3,694 4,689 18,266 14,565 4,088 5,802 94.93%
Tax -5,190 -1,173 -1,060 -3,726 -6,758 -1,730 397 -
NP 10,644 2,521 3,629 14,540 7,807 2,358 6,199 43.24%
-
NP to SH 8,873 2,547 3,618 15,156 8,246 3,254 7,474 12.08%
-
Tax Rate 32.78% 31.75% 22.61% 20.40% 46.40% 42.32% -6.84% -
Total Cost 390,011 224,020 211,319 293,375 303,455 284,643 108,018 134.80%
-
Net Worth 621,332 617,753 459,371 460,787 444,753 443,717 426,856 28.35%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - 75 - - 54 - 54 -
Div Payout % - 2.96% - - 0.67% - 0.73% -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 621,332 617,753 459,371 460,787 444,753 443,717 426,856 28.35%
NOSH 885,081 885,081 834,582 834,582 556,388 556,388 556,388 36.15%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 2.66% 1.11% 1.69% 4.72% 2.51% 0.82% 5.43% -
ROE 1.43% 0.41% 0.79% 3.29% 1.85% 0.73% 1.75% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 50.94 30.07 30.88 55.46 56.69 52.39 20.87 80.98%
EPS 1.13 0.34 0.52 2.73 1.50 0.59 1.37 -12.01%
DPS 0.00 0.01 0.00 0.00 0.01 0.00 0.01 -
NAPS 0.79 0.82 0.66 0.83 0.81 0.81 0.78 0.85%
Adjusted Per Share Value based on latest NOSH - 834,582
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 11.32 6.40 6.07 8.70 8.79 8.11 3.23 130.19%
EPS 0.25 0.07 0.10 0.43 0.23 0.09 0.21 12.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1755 0.1745 0.1298 0.1302 0.1256 0.1253 0.1206 28.32%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 2.61 1.35 1.20 1.21 1.41 1.39 0.645 -
P/RPS 5.12 4.49 3.89 2.18 2.49 2.65 3.09 39.89%
P/EPS 231.35 399.31 230.85 44.32 93.89 234.00 47.23 187.59%
EY 0.43 0.25 0.43 2.26 1.07 0.43 2.12 -65.37%
DY 0.00 0.01 0.00 0.00 0.01 0.00 0.02 -
P/NAPS 3.30 1.65 1.82 1.46 1.74 1.72 0.83 150.34%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 28/02/22 26/11/21 26/08/21 28/05/21 26/02/21 27/11/20 25/08/20 -
Price 2.44 1.79 1.33 1.20 1.68 1.36 1.04 -
P/RPS 4.79 5.95 4.31 2.16 2.96 2.60 4.98 -2.55%
P/EPS 216.28 529.45 255.86 43.96 111.87 228.95 76.15 100.17%
EY 0.46 0.19 0.39 2.27 0.89 0.44 1.31 -50.13%
DY 0.00 0.01 0.00 0.00 0.01 0.00 0.01 -
P/NAPS 3.09 2.18 2.02 1.45 2.07 1.68 1.33 75.14%

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