[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
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 912,643 505,288 418,116 226,541 287,001 283,198 278,707 21.83%
PBT 73,259 18,026 22,059 3,694 4,088 8,432 8,230 43.91%
Tax -18,843 -6,329 -5,601 -1,173 -1,730 -1,713 -2,193 43.06%
NP 54,416 11,697 16,458 2,521 2,358 6,719 6,037 44.21%
-
NP to SH 27,668 11,588 16,409 2,547 3,254 7,369 6,399 27.60%
-
Tax Rate 25.72% 35.11% 25.39% 31.75% 42.32% 20.32% 26.65% -
Total Cost 858,227 493,591 401,658 224,020 284,643 276,479 272,670 21.03%
-
Net Worth 1,489,815 743,153 679,603 617,753 443,717 429,053 411,727 23.88%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Div - - - 75 - - - -
Div Payout % - - - 2.96% - - - -
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 1,489,815 743,153 679,603 617,753 443,717 429,053 411,727 23.88%
NOSH 3,547,179 1,770,163 1,770,163 885,081 556,388 556,388 556,388 36.13%
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 5.96% 2.31% 3.94% 1.11% 0.82% 2.37% 2.17% -
ROE 1.86% 1.56% 2.41% 0.41% 0.73% 1.72% 1.55% -
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 25.73 28.56 41.22 30.07 52.39 51.48 50.09 -10.49%
EPS 0.78 0.65 1.62 0.34 0.59 1.34 1.15 -6.25%
DPS 0.00 0.00 0.00 0.01 0.00 0.00 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 25.73 14.24 11.79 6.39 8.09 7.98 7.86 21.83%
EPS 0.78 0.33 0.46 0.07 0.09 0.21 0.18 27.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.42 0.2095 0.1916 0.1742 0.1251 0.121 0.1161 23.87%
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 8.24 14.08 6.99 4.49 2.65 1.52 1.51 32.65%
P/EPS 271.79 613.83 178.03 399.31 234.00 58.22 65.65 26.68%
EY 0.37 0.16 0.56 0.25 0.43 1.72 1.52 -20.96%
DY 0.00 0.00 0.00 0.01 0.00 0.00 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 8.94 13.94 8.20 5.95 2.60 1.74 1.42 35.84%
P/EPS 294.87 607.72 208.94 529.45 228.95 66.81 61.73 29.74%
EY 0.34 0.16 0.48 0.19 0.44 1.50 1.62 -22.89%
DY 0.00 0.00 0.00 0.01 0.00 0.00 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