[CHINHIN] YoY Quarter Result on 30-Sep-2023 [#3]

Stock
[CHINHIN] CHIN HIN GROUP BERHAD
Announcement Date
22-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2023
Quarter
30-Sep-2023 [#3]
Profit Trend
QoQ- -47.01%
YoY- -29.38%
Quarter Report
Latest QR
Upcoming QR
CHINHIN's Result
CHINHIN's Financial Summary
View:
Show?
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 505,288 418,116 226,541 287,001 283,198 278,707 260,899 11.64%
PBT 18,026 22,059 3,694 4,088 8,432 8,230 8,688 12.92%
Tax -6,329 -5,601 -1,173 -1,730 -1,713 -2,193 -2,677 15.41%
NP 11,697 16,458 2,521 2,358 6,719 6,037 6,011 11.72%
-
NP to SH 11,588 16,409 2,547 3,254 7,369 6,399 6,011 11.55%
-
Tax Rate 35.11% 25.39% 31.75% 42.32% 20.32% 26.65% 30.81% -
Total Cost 493,591 401,658 224,020 284,643 276,479 272,670 254,888 11.63%
-
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 - - 75 - - - 102 -
Div Payout % - - 2.96% - - - 1.71% -
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 2.31% 3.94% 1.11% 0.82% 2.37% 2.17% 2.30% -
ROE 1.56% 2.41% 0.41% 0.73% 1.72% 1.55% 1.50% -
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 28.56 41.22 30.07 52.39 51.48 50.09 50.87 -9.16%
EPS 0.65 1.62 0.34 0.59 1.34 1.15 1.17 -9.32%
DPS 0.00 0.00 0.01 0.00 0.00 0.00 0.02 -
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 - 1,770,163
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 14.27 11.81 6.40 8.11 8.00 7.87 7.37 11.63%
EPS 0.33 0.46 0.07 0.09 0.21 0.18 0.17 11.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
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 14.08 6.99 4.49 2.65 1.52 1.51 2.59 32.58%
P/EPS 613.83 178.03 399.31 234.00 58.22 65.65 112.63 32.64%
EY 0.16 0.56 0.25 0.43 1.72 1.52 0.89 -24.86%
DY 0.00 0.00 0.01 0.00 0.00 0.00 0.02 -
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 13.94 8.20 5.95 2.60 1.74 1.42 2.42 33.87%
P/EPS 607.72 208.94 529.45 228.95 66.81 61.73 104.95 33.98%
EY 0.16 0.48 0.19 0.44 1.50 1.62 0.95 -25.67%
DY 0.00 0.00 0.01 0.00 0.00 0.00 0.02 -
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