[CHINHIN] QoQ TTM Result on 31-Mar-2023 [#1]

Stock
[CHINHIN] CHIN HIN GROUP BERHAD
Announcement Date
30-May-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
31-Mar-2023 [#1]
Profit Trend
QoQ- -6.35%
YoY- 121.7%
Quarter Report
Latest QR
Upcoming QR
CHINHIN's Result
CHINHIN's Financial Summary
View:
Show?
TTM Result
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Revenue 2,057,202 2,039,021 1,951,849 1,802,605 1,629,620 1,521,049 1,329,474 33.67%
PBT 192,216 101,895 105,928 119,300 115,790 110,314 91,949 63.27%
Tax -25,026 -20,653 -19,925 -19,617 -15,349 -17,482 -13,054 54.14%
NP 167,190 81,242 86,003 99,683 100,441 92,832 78,895 64.75%
-
NP to SH 150,107 70,113 74,934 91,554 97,767 90,030 76,168 56.99%
-
Tax Rate 13.02% 20.27% 18.81% 16.44% 13.26% 15.85% 14.20% -
Total Cost 1,890,012 1,957,779 1,865,846 1,702,922 1,529,179 1,428,217 1,250,579 31.59%
-
Net Worth 1,256,283 743,153 743,153 690,071 674,606 679,603 645,836 55.63%
Dividend
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Div - - - - 88 88 163 -
Div Payout % - - - - 0.09% 0.10% 0.22% -
Equity
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Net Worth 1,256,283 743,153 743,153 690,071 674,606 679,603 645,836 55.63%
NOSH 1,770,163 1,770,163 1,770,163 1,770,163 1,770,163 1,770,163 885,081 58.53%
Ratio Analysis
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
NP Margin 8.13% 3.98% 4.41% 5.53% 6.16% 6.10% 5.93% -
ROE 11.95% 9.43% 10.08% 13.27% 14.49% 13.25% 11.79% -
Per Share
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 116.26 115.24 110.31 101.88 135.28 149.96 150.27 -15.68%
EPS 8.48 3.96 4.23 5.17 8.12 8.88 8.61 -1.00%
DPS 0.00 0.00 0.00 0.00 0.01 0.01 0.02 -
NAPS 0.71 0.42 0.42 0.39 0.56 0.67 0.73 -1.82%
Adjusted Per Share Value based on latest NOSH - 1,770,163
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
RPS 58.00 57.48 55.03 50.82 45.94 42.88 37.48 33.68%
EPS 4.23 1.98 2.11 2.58 2.76 2.54 2.15 56.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3542 0.2095 0.2095 0.1945 0.1902 0.1916 0.1821 55.63%
Price Multiplier on Financial Quarter End Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 -
Price 3.53 4.02 4.36 4.77 3.23 2.88 3.35 -
P/RPS 3.04 3.49 3.95 4.68 2.39 1.92 2.23 22.87%
P/EPS 41.61 101.45 102.95 92.19 39.80 32.45 38.91 4.56%
EY 2.40 0.99 0.97 1.08 2.51 3.08 2.57 -4.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.01 -
P/NAPS 4.97 9.57 10.38 12.23 5.77 4.30 4.59 5.43%
Price Multiplier on Announcement Date
31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 CAGR
Date 29/02/24 22/11/23 30/08/23 30/05/23 24/02/23 25/11/22 26/08/22 -
Price 3.88 3.98 4.31 4.30 3.77 3.38 2.54 -
P/RPS 3.34 3.45 3.91 4.22 2.79 2.25 1.69 57.28%
P/EPS 45.74 100.44 101.77 83.10 46.45 38.08 29.50 33.85%
EY 2.19 1.00 0.98 1.20 2.15 2.63 3.39 -25.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.01 -
P/NAPS 5.46 9.48 10.26 11.03 6.73 5.04 3.48 34.91%

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