[CHINHIN] QoQ TTM Result on 31-Mar-2022 [#1]

Stock
[CHINHIN] CHIN HIN GROUP BERHAD
Announcement Date
25-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- 36.77%
YoY- 21.0%
Quarter Report
Latest QR
Upcoming QR
CHINHIN's Result
CHINHIN's Financial Summary
View:
Show?
TTM Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 1,629,620 1,521,049 1,329,474 1,193,095 1,150,059 1,060,666 1,121,126 28.23%
PBT 115,790 110,314 91,949 53,504 42,483 41,214 41,608 97.47%
Tax -15,349 -17,482 -13,054 -9,558 -11,149 -12,717 -13,274 10.13%
NP 100,441 92,832 78,895 43,946 31,334 28,497 28,334 131.95%
-
NP to SH 97,767 90,030 76,168 41,296 30,194 29,567 30,274 118.01%
-
Tax Rate 13.26% 15.85% 14.20% 17.86% 26.24% 30.86% 31.90% -
Total Cost 1,529,179 1,428,217 1,250,579 1,149,149 1,118,725 1,032,169 1,092,792 25.03%
-
Net Worth 674,606 679,603 645,836 628,141 621,332 617,753 459,371 29.10%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div 88 88 163 163 75 130 54 38.35%
Div Payout % 0.09% 0.10% 0.22% 0.40% 0.25% 0.44% 0.18% -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 674,606 679,603 645,836 628,141 621,332 617,753 459,371 29.10%
NOSH 1,770,163 1,770,163 885,081 885,081 885,081 885,081 834,582 64.85%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 6.16% 6.10% 5.93% 3.68% 2.72% 2.69% 2.53% -
ROE 14.49% 13.25% 11.79% 6.57% 4.86% 4.79% 6.59% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 135.28 149.96 150.27 134.86 146.23 140.79 161.08 -10.95%
EPS 8.12 8.88 8.61 4.67 3.84 3.92 4.35 51.43%
DPS 0.01 0.01 0.02 0.02 0.01 0.02 0.01 0.00%
NAPS 0.56 0.67 0.73 0.71 0.79 0.82 0.66 -10.34%
Adjusted Per Share Value based on latest NOSH - 885,081
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 46.03 42.96 37.55 33.70 32.48 29.96 31.67 28.22%
EPS 2.76 2.54 2.15 1.17 0.85 0.84 0.86 117.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1905 0.192 0.1824 0.1774 0.1755 0.1745 0.1298 29.05%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 3.23 2.88 3.35 2.77 2.61 1.35 1.20 -
P/RPS 2.39 1.92 2.23 2.05 1.78 0.96 0.74 118.03%
P/EPS 39.80 32.45 38.91 59.34 67.99 34.40 27.59 27.58%
EY 2.51 3.08 2.57 1.69 1.47 2.91 3.62 -21.60%
DY 0.00 0.00 0.01 0.01 0.00 0.01 0.01 -
P/NAPS 5.77 4.30 4.59 3.90 3.30 1.65 1.82 115.35%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 24/02/23 25/11/22 26/08/22 25/05/22 28/02/22 26/11/21 26/08/21 -
Price 3.77 3.38 2.54 3.80 2.48 1.79 1.34 -
P/RPS 2.79 2.25 1.69 2.82 1.70 1.27 0.83 123.90%
P/EPS 46.45 38.08 29.50 81.41 64.60 45.61 30.81 31.38%
EY 2.15 2.63 3.39 1.23 1.55 2.19 3.25 -24.02%
DY 0.00 0.00 0.01 0.00 0.00 0.01 0.01 -
P/NAPS 6.73 5.04 3.48 5.35 3.14 2.18 2.03 121.85%

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