[CHINHIN] YoY Annualized Quarter Result on 30-Sep-2022 [#3]

Stock
[CHINHIN] CHIN HIN GROUP BERHAD
Announcement Date
25-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Sep-2022 [#3]
Profit Trend
QoQ- -16.44%
YoY- 280.64%
Quarter Report
Latest QR
Upcoming QR
CHINHIN's Result
CHINHIN's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 3,009,158 2,039,726 1,493,858 999,205 876,697 1,034,516 1,104,453 18.16%
PBT 222,925 107,446 125,973 35,532 14,965 26,220 28,134 41.15%
Tax -49,140 -23,461 -16,389 -7,945 -2,678 -6,258 -7,744 36.02%
NP 173,785 83,985 109,584 27,586 12,286 19,961 20,390 42.87%
-
NP to SH 105,018 71,337 108,209 28,428 16,208 22,556 19,629 32.21%
-
Tax Rate 22.04% 21.84% 13.01% 22.36% 17.90% 23.87% 27.53% -
Total Cost 2,835,373 1,955,741 1,384,274 971,618 864,410 1,014,554 1,084,062 17.36%
-
Net Worth 1,483,447 743,153 679,603 617,753 443,717 429,053 411,727 23.79%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Div - - 135 100 73 73 - -
Div Payout % - - 0.12% 0.35% 0.45% 0.33% - -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Net Worth 1,483,447 743,153 679,603 617,753 443,717 429,053 411,727 23.79%
NOSH 3,532,017 1,770,163 1,770,163 885,081 556,388 556,388 556,388 36.03%
Ratio Analysis
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
NP Margin 5.78% 4.12% 7.34% 2.76% 1.40% 1.93% 1.85% -
ROE 7.08% 9.60% 15.92% 4.60% 3.65% 5.26% 4.77% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 85.20 115.28 147.27 132.63 160.04 188.07 198.50 -13.13%
EPS 2.97 4.03 10.67 3.77 2.96 4.11 3.53 -2.83%
DPS 0.00 0.00 0.01 0.01 0.01 0.01 0.00 -
NAPS 0.42 0.42 0.67 0.82 0.81 0.78 0.74 -9.00%
Adjusted Per Share Value based on latest NOSH - 1,770,163
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 84.83 57.50 42.11 28.17 24.72 29.16 31.14 18.16%
EPS 2.96 2.01 3.05 0.80 0.46 0.64 0.55 32.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4182 0.2095 0.1916 0.1742 0.1251 0.121 0.1161 23.78%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 -
Price 2.12 4.02 2.88 1.35 1.39 0.78 0.755 -
P/RPS 2.49 3.49 1.96 1.02 0.87 0.41 0.38 36.75%
P/EPS 71.30 99.71 27.00 35.78 46.98 19.02 21.40 22.18%
EY 1.40 1.00 3.70 2.80 2.13 5.26 4.67 -18.17%
DY 0.00 0.00 0.00 0.01 0.01 0.02 0.00 -
P/NAPS 5.05 9.57 4.30 1.65 1.72 1.00 1.02 30.51%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 27/11/24 22/11/23 25/11/22 26/11/21 27/11/20 25/11/19 26/11/18 -
Price 2.30 3.98 3.38 1.79 1.36 0.895 0.71 -
P/RPS 2.70 3.45 2.30 1.35 0.85 0.48 0.36 39.86%
P/EPS 77.35 98.72 31.68 47.44 45.97 21.83 20.12 25.13%
EY 1.29 1.01 3.16 2.11 2.18 4.58 4.97 -20.11%
DY 0.00 0.00 0.00 0.01 0.01 0.01 0.00 -
P/NAPS 5.48 9.48 5.04 2.18 1.68 1.15 0.96 33.65%

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