[CHINHIN] YoY Annualized Quarter Result on 31-Mar-2021 [#1]

Stock
[CHINHIN] CHIN HIN GROUP BERHAD
Announcement Date
28-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Mar-2021 [#1]
Profit Trend
QoQ- 197.15%
YoY- 961.34%
Quarter Report
Latest QR
Upcoming QR
CHINHIN's Result
CHINHIN's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 2,280,856 2,095,744 1,403,804 1,231,660 1,025,220 970,720 1,061,296 13.58%
PBT 76,696 131,188 117,148 73,064 5,336 21,972 22,892 22.30%
Tax -21,464 -25,612 -8,540 -14,904 -2,704 -5,748 -6,196 22.98%
NP 55,232 105,576 108,608 58,160 2,632 16,224 16,696 22.04%
-
NP to SH 36,288 80,180 105,032 60,624 5,712 17,756 15,104 15.71%
-
Tax Rate 27.99% 19.52% 7.29% 20.40% 50.67% 26.16% 27.07% -
Total Cost 2,225,624 1,990,168 1,295,196 1,173,500 1,022,588 954,496 1,044,600 13.42%
-
Net Worth 1,273,978 690,071 628,141 460,787 421,884 423,552 406,163 20.96%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div - - 353 - - - 445 -
Div Payout % - - 0.34% - - - 2.95% -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 1,273,978 690,071 628,141 460,787 421,884 423,552 406,163 20.96%
NOSH 1,770,163 1,770,163 885,081 834,582 556,388 556,388 556,388 21.25%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 2.42% 5.04% 7.74% 4.72% 0.26% 1.67% 1.57% -
ROE 2.85% 11.62% 16.72% 13.16% 1.35% 4.19% 3.72% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 128.90 118.44 158.67 221.85 187.12 176.47 190.75 -6.31%
EPS 2.04 4.52 11.88 10.92 1.04 3.24 2.72 -4.67%
DPS 0.00 0.00 0.04 0.00 0.00 0.00 0.08 -
NAPS 0.72 0.39 0.71 0.83 0.77 0.77 0.73 -0.22%
Adjusted Per Share Value based on latest NOSH - 834,582
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 64.30 59.08 39.58 34.72 28.90 27.37 29.92 13.58%
EPS 1.02 2.26 2.96 1.71 0.16 0.50 0.43 15.46%
DPS 0.00 0.00 0.01 0.00 0.00 0.00 0.01 -
NAPS 0.3592 0.1945 0.1771 0.1299 0.1189 0.1194 0.1145 20.97%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 4.57 4.77 2.77 1.21 0.50 0.80 1.11 -
P/RPS 3.55 4.03 1.75 0.55 0.27 0.45 0.58 35.21%
P/EPS 222.83 105.26 23.33 11.08 47.96 24.78 40.89 32.62%
EY 0.45 0.95 4.29 9.02 2.09 4.03 2.45 -24.58%
DY 0.00 0.00 0.01 0.00 0.00 0.00 0.07 -
P/NAPS 6.35 12.23 3.90 1.46 0.65 1.04 1.52 26.88%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 30/05/24 30/05/23 25/05/22 28/05/21 29/06/20 23/05/19 31/05/18 -
Price 3.22 4.29 3.80 1.20 0.635 0.76 0.835 -
P/RPS 2.50 3.62 2.39 0.54 0.34 0.43 0.44 33.54%
P/EPS 157.01 94.67 32.01 10.99 60.91 23.54 30.76 31.18%
EY 0.64 1.06 3.12 9.10 1.64 4.25 3.25 -23.70%
DY 0.00 0.00 0.01 0.00 0.00 0.00 0.10 -
P/NAPS 4.47 11.00 5.35 1.45 0.82 0.99 1.14 25.54%

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