[CHINHIN] YoY Annualized Quarter Result on 30-Sep-2021 [#3]

Stock
[CHINHIN] CHIN HIN GROUP BERHAD
Announcement Date
26-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- -24.29%
YoY- 75.39%
Quarter Report
Latest QR
Upcoming QR
CHINHIN's Result
CHINHIN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 2,039,726 1,493,858 999,205 876,697 1,034,516 1,104,453 1,012,976 12.36%
PBT 107,446 125,973 35,532 14,965 26,220 28,134 37,944 18.93%
Tax -23,461 -16,389 -7,945 -2,678 -6,258 -7,744 -9,812 15.62%
NP 83,985 109,584 27,586 12,286 19,961 20,390 28,132 19.98%
-
NP to SH 71,337 108,209 28,428 16,208 22,556 19,629 28,132 16.76%
-
Tax Rate 21.84% 13.01% 22.36% 17.90% 23.87% 27.53% 25.86% -
Total Cost 1,955,741 1,384,274 971,618 864,410 1,014,554 1,084,062 984,844 12.10%
-
Net Worth 743,153 679,603 617,753 443,717 429,053 411,727 400,052 10.86%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div - 135 100 73 73 - 273 -
Div Payout % - 0.12% 0.35% 0.45% 0.33% - 0.97% -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 743,153 679,603 617,753 443,717 429,053 411,727 400,052 10.86%
NOSH 1,770,163 1,770,163 885,081 556,388 556,388 556,388 556,388 21.26%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 4.12% 7.34% 2.76% 1.40% 1.93% 1.85% 2.78% -
ROE 9.60% 15.92% 4.60% 3.65% 5.26% 4.77% 7.03% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 115.28 147.27 132.63 160.04 188.07 198.50 197.50 -8.57%
EPS 4.03 10.67 3.77 2.96 4.11 3.53 5.48 -4.99%
DPS 0.00 0.01 0.01 0.01 0.01 0.00 0.05 -
NAPS 0.42 0.67 0.82 0.81 0.78 0.74 0.78 -9.79%
Adjusted Per Share Value based on latest NOSH - 885,081
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 57.61 42.20 28.22 24.76 29.22 31.20 28.61 12.36%
EPS 2.01 3.06 0.80 0.46 0.64 0.55 0.79 16.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.01 -
NAPS 0.2099 0.192 0.1745 0.1253 0.1212 0.1163 0.113 10.86%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 4.02 2.88 1.35 1.39 0.78 0.755 1.32 -
P/RPS 3.49 1.96 1.02 0.87 0.41 0.38 0.67 31.64%
P/EPS 99.71 27.00 35.78 46.98 19.02 21.40 24.07 26.71%
EY 1.00 3.70 2.80 2.13 5.26 4.67 4.16 -21.13%
DY 0.00 0.00 0.01 0.01 0.02 0.00 0.04 -
P/NAPS 9.57 4.30 1.65 1.72 1.00 1.02 1.69 33.48%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 22/11/23 25/11/22 26/11/21 27/11/20 25/11/19 26/11/18 24/11/17 -
Price 3.98 3.38 1.79 1.36 0.895 0.71 1.23 -
P/RPS 3.45 2.30 1.35 0.85 0.48 0.36 0.62 33.10%
P/EPS 98.72 31.68 47.44 45.97 21.83 20.12 22.42 28.01%
EY 1.01 3.16 2.11 2.18 4.58 4.97 4.46 -21.91%
DY 0.00 0.00 0.01 0.01 0.01 0.00 0.04 -
P/NAPS 9.48 5.04 2.18 1.68 1.15 0.96 1.58 34.78%

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