[CHINHIN] YoY Cumulative Quarter Result on 31-Mar-2022 [#1]

Stock
[CHINHIN] CHIN HIN GROUP BERHAD
Announcement Date
25-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- -13.04%
YoY- 73.25%
Quarter Report
Latest QR
Upcoming QR
CHINHIN's Result
CHINHIN's Financial Summary
View:
Show?
Cumulative Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 570,214 523,936 350,951 307,915 256,305 242,680 265,324 13.58%
PBT 19,174 32,797 29,287 18,266 1,334 5,493 5,723 22.30%
Tax -5,366 -6,403 -2,135 -3,726 -676 -1,437 -1,549 22.98%
NP 13,808 26,394 27,152 14,540 658 4,056 4,174 22.04%
-
NP to SH 9,072 20,045 26,258 15,156 1,428 4,439 3,776 15.71%
-
Tax Rate 27.99% 19.52% 7.29% 20.40% 50.67% 26.16% 27.07% -
Total Cost 556,406 497,542 323,799 293,375 255,647 238,624 261,150 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 - - 88 - - - 111 -
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 0.71% 2.90% 4.18% 3.29% 0.34% 1.05% 0.93% -
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 32.23 29.61 39.67 55.46 46.78 44.12 47.69 -6.31%
EPS 0.51 1.13 2.97 2.73 0.26 0.81 0.68 -4.67%
DPS 0.00 0.00 0.01 0.00 0.00 0.00 0.02 -
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 - 885,081
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 16.08 14.77 9.89 8.68 7.23 6.84 7.48 13.59%
EPS 0.26 0.57 0.74 0.43 0.04 0.13 0.11 15.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
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 14.18 16.11 6.98 2.18 1.07 1.81 2.33 35.08%
P/EPS 891.34 421.06 93.33 44.32 191.84 99.13 163.56 32.62%
EY 0.11 0.24 1.07 2.26 0.52 1.01 0.61 -24.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.02 -
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 9.99 14.49 9.58 2.16 1.36 1.72 1.75 33.65%
P/EPS 628.03 378.69 128.03 43.96 243.64 94.18 123.04 31.18%
EY 0.16 0.26 0.78 2.27 0.41 1.06 0.81 -23.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.02 -
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