[CHINHIN] QoQ TTM Result on 31-Dec-2022 [#4]

Stock
[CHINHIN] CHIN HIN GROUP BERHAD
Announcement Date
24-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Dec-2022 [#4]
Profit Trend
QoQ- 8.59%
YoY- 223.8%
Quarter Report
Latest QR
Upcoming QR
CHINHIN's Result
CHINHIN's Financial Summary
View:
Show?
TTM Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 2,039,021 1,951,849 1,802,605 1,629,620 1,521,049 1,329,474 1,193,095 42.89%
PBT 101,895 105,928 119,300 115,790 110,314 91,949 53,504 53.58%
Tax -20,653 -19,925 -19,617 -15,349 -17,482 -13,054 -9,558 67.06%
NP 81,242 86,003 99,683 100,441 92,832 78,895 43,946 50.57%
-
NP to SH 70,113 74,934 91,554 97,767 90,030 76,168 41,296 42.27%
-
Tax Rate 20.27% 18.81% 16.44% 13.26% 15.85% 14.20% 17.86% -
Total Cost 1,957,779 1,865,846 1,702,922 1,529,179 1,428,217 1,250,579 1,149,149 42.59%
-
Net Worth 743,153 743,153 690,071 674,606 679,603 645,836 628,141 11.85%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div - - - 88 88 163 163 -
Div Payout % - - - 0.09% 0.10% 0.22% 0.40% -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 743,153 743,153 690,071 674,606 679,603 645,836 628,141 11.85%
NOSH 1,770,163 1,770,163 1,770,163 1,770,163 1,770,163 885,081 885,081 58.67%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 3.98% 4.41% 5.53% 6.16% 6.10% 5.93% 3.68% -
ROE 9.43% 10.08% 13.27% 14.49% 13.25% 11.79% 6.57% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 115.24 110.31 101.88 135.28 149.96 150.27 134.86 -9.94%
EPS 3.96 4.23 5.17 8.12 8.88 8.61 4.67 -10.40%
DPS 0.00 0.00 0.00 0.01 0.01 0.02 0.02 -
NAPS 0.42 0.42 0.39 0.56 0.67 0.73 0.71 -29.50%
Adjusted Per Share Value based on latest NOSH - 1,770,163
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 57.59 55.13 50.92 46.03 42.96 37.55 33.70 42.89%
EPS 1.98 2.12 2.59 2.76 2.54 2.15 1.17 41.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2099 0.2099 0.1949 0.1905 0.192 0.1824 0.1774 11.85%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 4.02 4.36 4.77 3.23 2.88 3.35 2.77 -
P/RPS 3.49 3.95 4.68 2.39 1.92 2.23 2.05 42.53%
P/EPS 101.45 102.95 92.19 39.80 32.45 38.91 59.34 42.93%
EY 0.99 0.97 1.08 2.51 3.08 2.57 1.69 -29.96%
DY 0.00 0.00 0.00 0.00 0.00 0.01 0.01 -
P/NAPS 9.57 10.38 12.23 5.77 4.30 4.59 3.90 81.82%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 22/11/23 30/08/23 30/05/23 24/02/23 25/11/22 26/08/22 25/05/22 -
Price 3.98 4.31 4.30 3.77 3.38 2.54 3.80 -
P/RPS 3.45 3.91 4.22 2.79 2.25 1.69 2.82 14.37%
P/EPS 100.44 101.77 83.10 46.45 38.08 29.50 81.41 15.01%
EY 1.00 0.98 1.20 2.15 2.63 3.39 1.23 -12.87%
DY 0.00 0.00 0.00 0.00 0.00 0.01 0.00 -
P/NAPS 9.48 10.26 11.03 6.73 5.04 3.48 5.35 46.38%

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