[CHINHIN] QoQ TTM Result on 30-Sep-2023 [#3]

Stock
[CHINHIN] CHIN HIN GROUP BERHAD
Announcement Date
22-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Sep-2023 [#3]
Profit Trend
QoQ- -6.43%
YoY- -22.12%
Quarter Report
Latest QR
Upcoming QR
CHINHIN's Result
CHINHIN's Financial Summary
View:
Show?
TTM Result
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Revenue 2,376,921 2,103,480 2,057,202 2,039,021 1,951,849 1,802,605 1,629,620 28.64%
PBT 223,592 178,593 192,216 101,895 105,928 119,300 115,790 55.13%
Tax -31,771 -23,989 -25,026 -20,653 -19,925 -19,617 -15,349 62.48%
NP 191,821 154,604 167,190 81,242 86,003 99,683 100,441 53.99%
-
NP to SH 159,288 139,134 150,107 70,113 74,934 91,554 97,767 38.50%
-
Tax Rate 14.21% 13.43% 13.02% 20.27% 18.81% 16.44% 13.26% -
Total Cost 2,185,100 1,948,876 1,890,012 1,957,779 1,865,846 1,702,922 1,529,179 26.89%
-
Net Worth 1,415,531 1,273,978 1,256,283 743,153 743,153 690,071 674,606 63.97%
Dividend
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Div - - - - - - 88 -
Div Payout % - - - - - - 0.09% -
Equity
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Net Worth 1,415,531 1,273,978 1,256,283 743,153 743,153 690,071 674,606 63.97%
NOSH 3,540,327 1,770,163 1,770,163 1,770,163 1,770,163 1,770,163 1,770,163 58.80%
Ratio Analysis
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
NP Margin 8.07% 7.35% 8.13% 3.98% 4.41% 5.53% 6.16% -
ROE 11.25% 10.92% 11.95% 9.43% 10.08% 13.27% 14.49% -
Per Share
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 67.17 118.88 116.26 115.24 110.31 101.88 135.28 -37.32%
EPS 4.50 7.86 8.48 3.96 4.23 5.17 8.12 -32.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.01 -
NAPS 0.40 0.72 0.71 0.42 0.42 0.39 0.56 -20.11%
Adjusted Per Share Value based on latest NOSH - 1,770,163
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
RPS 67.01 59.30 58.00 57.48 55.03 50.82 45.94 28.64%
EPS 4.49 3.92 4.23 1.98 2.11 2.58 2.76 38.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3991 0.3592 0.3542 0.2095 0.2095 0.1945 0.1902 63.97%
Price Multiplier on Financial Quarter End Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 -
Price 3.48 4.57 3.53 4.02 4.36 4.77 3.23 -
P/RPS 5.18 3.84 3.04 3.49 3.95 4.68 2.39 67.55%
P/EPS 77.31 58.12 41.61 101.45 102.95 92.19 39.80 55.74%
EY 1.29 1.72 2.40 0.99 0.97 1.08 2.51 -35.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 8.70 6.35 4.97 9.57 10.38 12.23 5.77 31.52%
Price Multiplier on Announcement Date
30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 CAGR
Date 29/08/24 30/05/24 29/02/24 22/11/23 30/08/23 30/05/23 24/02/23 -
Price 3.12 3.22 3.88 3.98 4.31 4.30 3.77 -
P/RPS 4.65 2.71 3.34 3.45 3.91 4.22 2.79 40.61%
P/EPS 69.32 40.95 45.74 100.44 101.77 83.10 46.45 30.62%
EY 1.44 2.44 2.19 1.00 0.98 1.20 2.15 -23.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 7.80 4.47 5.46 9.48 10.26 11.03 6.73 10.34%

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