[CHINHIN] YoY Annualized Quarter Result on 31-Dec-2021 [#4]

Stock
[CHINHIN] CHIN HIN GROUP BERHAD
Announcement Date
28-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- 6.21%
YoY- 48.0%
Quarter Report
Latest QR
Upcoming QR
CHINHIN's Result
CHINHIN's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 2,057,202 1,629,620 1,150,059 968,785 1,056,145 1,105,352 1,015,568 12.47%
PBT 192,216 115,790 42,483 25,789 23,987 34,425 39,283 30.28%
Tax -25,026 -15,349 -11,149 -8,767 -7,660 -9,122 -9,777 16.94%
NP 167,190 100,441 31,334 17,022 16,327 25,303 29,506 33.50%
-
NP to SH 150,107 97,767 30,194 20,402 19,074 24,153 29,639 31.02%
-
Tax Rate 13.02% 13.26% 26.24% 34.00% 31.93% 26.50% 24.89% -
Total Cost 1,890,012 1,529,179 1,118,725 951,763 1,039,818 1,080,049 986,062 11.44%
-
Net Worth 1,256,283 674,606 621,332 444,753 423,552 417,291 398,113 21.09%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div - 120 78 109 110 111 104 -
Div Payout % - 0.12% 0.26% 0.54% 0.58% 0.46% 0.35% -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 1,256,283 674,606 621,332 444,753 423,552 417,291 398,113 21.09%
NOSH 1,770,163 1,770,163 885,081 556,388 556,388 556,388 556,388 21.26%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 8.13% 6.16% 2.72% 1.76% 1.55% 2.29% 2.91% -
ROE 11.95% 14.49% 4.86% 4.59% 4.50% 5.79% 7.44% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 116.26 135.28 146.23 176.44 192.00 198.67 193.87 -8.16%
EPS 8.48 8.12 3.84 3.72 3.47 4.34 5.66 6.96%
DPS 0.00 0.01 0.01 0.02 0.02 0.02 0.02 -
NAPS 0.71 0.56 0.79 0.81 0.77 0.75 0.76 -1.12%
Adjusted Per Share Value based on latest NOSH - 885,081
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 58.00 45.94 32.42 27.31 29.77 31.16 28.63 12.48%
EPS 4.23 2.76 0.85 0.58 0.54 0.68 0.84 30.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3542 0.1902 0.1752 0.1254 0.1194 0.1176 0.1122 21.10%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 3.53 3.23 2.61 1.41 0.72 0.725 1.21 -
P/RPS 3.04 2.39 1.78 0.80 0.37 0.36 0.62 30.32%
P/EPS 41.61 39.80 67.99 37.95 20.76 16.70 21.39 11.72%
EY 2.40 2.51 1.47 2.64 4.82 5.99 4.68 -10.52%
DY 0.00 0.00 0.00 0.01 0.03 0.03 0.02 -
P/NAPS 4.97 5.77 3.30 1.74 0.94 0.97 1.59 20.90%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/02/24 24/02/23 28/02/22 26/02/21 28/02/20 21/02/19 27/02/18 -
Price 3.88 3.77 2.44 1.68 0.575 0.765 1.02 -
P/RPS 3.34 2.79 1.67 0.95 0.30 0.39 0.53 35.88%
P/EPS 45.74 46.45 63.56 45.21 16.58 17.62 18.03 16.77%
EY 2.19 2.15 1.57 2.21 6.03 5.67 5.55 -14.35%
DY 0.00 0.00 0.00 0.01 0.03 0.03 0.02 -
P/NAPS 5.46 6.73 3.09 2.07 0.75 1.02 1.34 26.36%

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