[CHINHIN] QoQ TTM Result on 30-Jun-2022 [#2]

Stock
[CHINHIN] CHIN HIN GROUP BERHAD
Announcement Date
26-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Jun-2022 [#2]
Profit Trend
QoQ- 84.44%
YoY- 151.6%
Quarter Report
Latest QR
Upcoming QR
CHINHIN's Result
CHINHIN's Financial Summary
View:
Show?
TTM Result
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Revenue 1,802,605 1,629,620 1,521,049 1,329,474 1,193,095 1,150,059 1,060,666 42.45%
PBT 119,300 115,790 110,314 91,949 53,504 42,483 41,214 103.24%
Tax -19,617 -15,349 -17,482 -13,054 -9,558 -11,149 -12,717 33.54%
NP 99,683 100,441 92,832 78,895 43,946 31,334 28,497 130.61%
-
NP to SH 91,554 97,767 90,030 76,168 41,296 30,194 29,567 112.59%
-
Tax Rate 16.44% 13.26% 15.85% 14.20% 17.86% 26.24% 30.86% -
Total Cost 1,702,922 1,529,179 1,428,217 1,250,579 1,149,149 1,118,725 1,032,169 39.66%
-
Net Worth 690,071 674,606 679,603 645,836 628,141 621,332 617,753 7.66%
Dividend
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Div - 88 88 163 163 75 130 -
Div Payout % - 0.09% 0.10% 0.22% 0.40% 0.25% 0.44% -
Equity
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Net Worth 690,071 674,606 679,603 645,836 628,141 621,332 617,753 7.66%
NOSH 1,770,163 1,770,163 1,770,163 885,081 885,081 885,081 885,081 58.80%
Ratio Analysis
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
NP Margin 5.53% 6.16% 6.10% 5.93% 3.68% 2.72% 2.69% -
ROE 13.27% 14.49% 13.25% 11.79% 6.57% 4.86% 4.79% -
Per Share
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 101.88 135.28 149.96 150.27 134.86 146.23 140.79 -19.41%
EPS 5.17 8.12 8.88 8.61 4.67 3.84 3.92 20.28%
DPS 0.00 0.01 0.01 0.02 0.02 0.01 0.02 -
NAPS 0.39 0.56 0.67 0.73 0.71 0.79 0.82 -39.09%
Adjusted Per Share Value based on latest NOSH - 885,081
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 50.92 46.03 42.96 37.55 33.70 32.48 29.96 42.46%
EPS 2.59 2.76 2.54 2.15 1.17 0.85 0.84 111.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1949 0.1905 0.192 0.1824 0.1774 0.1755 0.1745 7.65%
Price Multiplier on Financial Quarter End Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 -
Price 4.77 3.23 2.88 3.35 2.77 2.61 1.35 -
P/RPS 4.68 2.39 1.92 2.23 2.05 1.78 0.96 187.78%
P/EPS 92.19 39.80 32.45 38.91 59.34 67.99 34.40 93.05%
EY 1.08 2.51 3.08 2.57 1.69 1.47 2.91 -48.38%
DY 0.00 0.00 0.00 0.01 0.01 0.00 0.01 -
P/NAPS 12.23 5.77 4.30 4.59 3.90 3.30 1.65 280.62%
Price Multiplier on Announcement Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 30/05/23 24/02/23 25/11/22 26/08/22 25/05/22 28/02/22 26/11/21 -
Price 4.30 3.77 3.38 2.54 3.80 2.48 1.79 -
P/RPS 4.22 2.79 2.25 1.69 2.82 1.70 1.27 122.83%
P/EPS 83.10 46.45 38.08 29.50 81.41 64.60 45.61 49.22%
EY 1.20 2.15 2.63 3.39 1.23 1.55 2.19 -33.06%
DY 0.00 0.00 0.00 0.01 0.00 0.00 0.01 -
P/NAPS 11.03 6.73 5.04 3.48 5.35 3.14 2.18 195.01%

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